TCC Concept Intrinsic Value

TCC • Commercial Services
Current Stock Price
₹490.40
Primary Intrinsic Value
₹147.12
Market Cap
₹1765 Cr
-60.0% Downside
Median Value
₹196.16
Value Range
₹147 - ₹245
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

TCC Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹147.12 ₹117.70 - ₹176.54 -70.0% EPS: ₹11.68, Sector P/E: 12x
Book Value Method asset ₹198.89 ₹179.00 - ₹218.78 -59.4% Book Value/Share: ₹198.89, P/B: 1.0x
Revenue Multiple Method revenue ₹147.12 ₹132.41 - ₹161.83 -70.0% Revenue/Share: ₹32.22, P/S: 0.8x
EBITDA Multiple Method earnings ₹196.16 ₹176.54 - ₹215.78 -60.0% EBITDA: ₹92.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹196.16 ₹156.93 - ₹235.39 -60.0% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹147.12 ₹132.41 - ₹161.83 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹147.12 ₹132.41 - ₹161.83 -70.0% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹245.20 ₹220.68 - ₹269.72 -50.0% ROE: 5.6%, P/E Multiple: 10x
Graham Defensive Method conservative ₹228.62 ₹205.76 - ₹251.48 -53.4% EPS: ₹11.68, BVPS: ₹198.89
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check TCC share price latest .

Valuation Comparison Chart

TCC Intrinsic Value Analysis

What is the intrinsic value of TCC?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of TCC Concept (TCC) is ₹196.16 (median value). With the current market price of ₹490.40, this represents a -60.0% variance from our estimated fair value.

The valuation range spans from ₹147.12 to ₹245.20, indicating ₹147.12 - ₹245.20.

Is TCC undervalued or overvalued?

Based on our multi-method analysis, TCC Concept (TCC) appears to be trading above calculated value by approximately 60.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 2.97 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.10 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 5.6% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 79.0% Industry Standard: 20%+ Above 20% Indicates operational efficiency level
Asset Turnover Ratio 0.15x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹23 Cr ₹-4 Cr Positive Operating Cash Flow 6/10
March 2024 ₹8 Cr ₹8 Cr Positive Free Cash Flow 8/10
March 2023 ₹-2 Cr ₹-2 Cr Negative Cash Flow 3/10