Intrinsic Value

TIL doesn't have a meaningful market cap.

The intrinsic value of one TIL stock under the Base Case scenario is 88.78 INR. Compared to the current market price of 287.65 INR, TIL Ltd is Overvalued by 69%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

TIL Intrinsic Value
88.78 INR
Overvaluation 69%
Intrinsic Value
Price
Base Case Scenario

Valuation History
TIL Ltd

What is Valuation History?
Compare TIL to

Fundamental Analysis

Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about TIL?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about TIL Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
TIL Ltd

Current Assets 3.2B
Cash & Short-Term Investments 144.7m
Receivables 1.3B
Other Current Assets 1.7B
Non-Current Assets 2B
Long-Term Investments 10.2m
PP&E 988.6m
Intangibles 14.3m
Other Non-Current Assets 1B
Efficiency

Free Cash Flow Analysis
TIL Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
TIL Ltd

Revenue
3.2B INR
Cost of Revenue
-2.5B INR
Gross Profit
697.5m INR
Operating Expenses
-643.1m INR
Operating Income
54.4m INR
Other Expenses
-25.8m INR
Net Income
28.6m INR
Fundamental Scores

TIL Profitability Score
Profitability Due Diligence

TIL Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

35/100
Profitability
Score

TIL Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

TIL Solvency Score
Solvency Due Diligence

TIL Ltd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Average Altman Z-Score
Short-Term Solvency
Long-Term Solvency
High D/E
33/100
Solvency
Score

TIL Ltd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TIL Price Targets Summary
TIL Ltd

There are no price targets for TIL.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for TIL is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one TIL stock?

The intrinsic value of one TIL stock under the Base Case scenario is 88.78 INR.

Is TIL stock undervalued or overvalued?

Compared to the current market price of 287.65 INR, TIL Ltd is Overvalued by 69%.

Back to Top