As of 2026-06-10, the Intrinsic Value of Tyroon Tea Co Ltd (526945.BO) is 44.71 INR. This 526945.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 88.00 INR, the upside of Tyroon Tea Co Ltd is -49.20%.
The range of the Intrinsic Value is 36.27 - 57.76 INR
Based on its market price of 88.00 INR and our intrinsic valuation, Tyroon Tea Co Ltd (526945.BO) is overvalued by 49.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.27 - 57.76 | 44.71 | -49.2% |
| DCF (Growth 10y) | 40.04 - 59.69 | 47.88 | -45.6% |
| DCF (EBITDA 5y) | 132.82 - 233.25 | 184.01 | 109.1% |
| DCF (EBITDA 10y) | 97.25 - 178.26 | 135.95 | 54.5% |
| Fair Value | -242.72 - -242.72 | -242.72 | -375.82% |
| P/E | (104.08) - 247.89 | 41.80 | -52.5% |
| EV/EBITDA | (69.68) - 157.64 | 29.01 | -67.0% |
| EPV | 287.12 - 361.32 | 324.22 | 268.4% |
| DDM - Stable | (48.30) - (96.36) | (72.33) | -182.2% |
| DDM - Multi | 45.92 - 71.83 | 56.07 | -36.3% |
| Market Cap (mil) | 299.20 |
| Beta | 0.60 |
| Outstanding shares (mil) | 3.40 |
| Enterprise Value (mil) | 338.79 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.57% |
| Cost of Debt | 7.59% |
| WACC | 13.50% |