%
See Also
Tata Motors shares zoom 300% in three years; can they hit Rs 575 mark?Tata Motors (NSEI:TATAMOTORS) Stock Forecast & Analyst Predictions - Simply Wall StTata Cars Price 2024 - Check Images, Showrooms & Specs in IndiaTamo Hopes To Pay Dividend Soon: Chandra | India Business News - Times of IndiaUpside
As of 2024-04-07, the Intrinsic Value of Tata Motors Ltd (TATAMOTORS.NS) is 756.16 INR. This TATAMOTORS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,007.10 INR, the upside of Tata Motors Ltd is %.
The range of the Intrinsic Value is 573.33 - 1,052.70 INR
1,007.10 INR
Stock Price
756.16 INR
Intrinsic Value
Intrinsic Value Details
TATAMOTORS.NS Intrinsic Value - Valuation Summary
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 573.33 - 1,052.70 | 756.16 | -24.9% |
| DCF (Growth 10y) | 869.15 - 1,474.75 | 1,102.77 | 9.5% |
| DCF (EBITDA 5y) | 517.42 - 809.08 | 598.75 | -40.5% |
| DCF (EBITDA 10y) | 778.49 - 1,162.37 | 909.48 | -9.7% |
| Fair Value | 291.88 - 291.88 | 291.88 | -71.02% |
| P/E | 316.88 - 908.33 | 512.86 | -49.1% |
| EV/EBITDA | 261.16 - 678.80 | 399.34 | -60.3% |
| EPV | 158.99 - 274.07 | 216.53 | -78.5% |
| DDM - Stable | 238.00 - 452.76 | 345.38 | -65.7% |
| DDM - Multi | 428.68 - 642.44 | 514.88 | -48.9% |
TATAMOTORS.NS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) | 3,346,845.00 |
| Beta | 1.49 |
| Outstanding shares (mil) | 3,323.25 |
| Enterprise Value (mil) | 4,219,946.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.39% |
| Cost of Debt | 9.02% |
| WACC | 14.45% |
