As of 2026-05-26, the Intrinsic Value of Terai Tea Co Ltd (530533.BO) is 78.85 INR. This 530533.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 109.75 INR, the upside of Terai Tea Co Ltd is -28.20%.
The range of the Intrinsic Value is 58.90 - 109.76 INR
Based on its market price of 109.75 INR and our intrinsic valuation, Terai Tea Co Ltd (530533.BO) is overvalued by 28.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 58.90 - 109.76 | 78.85 | -28.2% |
| DCF (Growth 10y) | 73.80 - 123.11 | 93.38 | -14.9% |
| DCF (EBITDA 5y) | 81.43 - 125.62 | 101.36 | -7.6% |
| DCF (EBITDA 10y) | 88.86 - 134.86 | 109.25 | -0.5% |
| Fair Value | -20.72 - -20.72 | -20.72 | -118.88% |
| P/E | (12.67) - 90.27 | 33.24 | -69.7% |
| EV/EBITDA | (72.17) - 71.04 | (11.77) | -110.7% |
| EPV | 54.34 - 77.15 | 65.75 | -40.1% |
| DDM - Stable | (3.12) - (6.02) | (4.57) | -104.2% |
| DDM - Multi | 33.09 - 50.91 | 40.20 | -63.4% |
| Market Cap (mil) | 755.08 |
| Beta | 0.10 |
| Outstanding shares (mil) | 6.88 |
| Enterprise Value (mil) | 1,089.33 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.49% |
| Cost of Debt | 7.51% |
| WACC | 12.20% |