Tamil Nadu Newsprint & Papers Intrinsic Value
Tamil Nadu Newsprint & Papers (TNPL) median intrinsic value is ₹374.45 from 8 valuation models (range ₹291–₹449), vs current price ₹149.78 — +150.0% upside (Trading Below Calculated Value), margin of safety 60.0%. Browse TNPL financial statements for revenue, profit, balance sheet and cash flow data.
TNPL Valuation Methods Summary — DCF, Graham Number & P/E
Tamil Nadu Newsprint & Papers intrinsic value across 8 models vs current price ₹149.78 — upside/downside and value range per method. Also explore TNPL share price data to track price trends across different timeframes.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹429.60 | ₹343.68 - ₹515.52 | +186.8% | EPS: ₹35.80, Sector P/E: 12x |
| Book Value Method | asset | ₹335.65 | ₹302.08 - ₹369.22 | +124.1% | Book Value/Share: ₹335.65, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹299.56 | ₹269.60 - ₹329.52 | +100.0% | Revenue/Share: ₹664.06, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹299.56 | ₹269.60 - ₹329.52 | +100.0% | EBITDA: ₹418.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹374.45 | ₹299.56 - ₹449.34 | +150.0% | CF Growth: 7.7%, Discount: 15% |
| PEG Ratio Method | growth | ₹449.34 | ₹404.41 - ₹494.27 | +200.0% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹290.71 | ₹261.64 - ₹319.78 | +94.1% | Revenue Growth: 3.0%, Adj P/E: 8.1x |
| Graham Defensive Method | conservative | ₹449.34 | ₹404.41 - ₹494.27 | +200.0% | EPS: ₹35.80, BVPS: ₹335.65 |
TNPL Intrinsic Value vs Market Price — All Valuation Models
Tamil Nadu Newsprint & Papers fair value range ₹291–₹449 vs current market price ₹149.78 across 8 valuation models. For current market price and key ratios, visit Tamil Nadu Newsprint & Papers stock price NSE.
TNPL Intrinsic Value Analysis — Undervalued or Overvalued?
Tamil Nadu Newsprint & Papers median intrinsic value ₹374.45, current price ₹149.78 — Trading Below Calculated Value by 150.0%, margin of safety 60.0%.
What is the intrinsic value of TNPL?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Tamil Nadu Newsprint & Papers (TNPL) is ₹374.45 (median value). With the current market price of ₹149.78, this represents a +150.0% variance from our estimated fair value.
The valuation range spans from ₹290.71 to ₹449.34, indicating ₹290.71 - ₹449.34.
Is TNPL undervalued or overvalued?
Based on our multi-method analysis, Tamil Nadu Newsprint & Papers (TNPL) appears to be trading below calculated value by approximately 150.0%.
TNPL Financial Health — Key Ratios vs Industry Benchmarks
Tamil Nadu Newsprint & Papers financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 1.39 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | -0.1% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 9.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.74x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
TNPL Cash Flow Quality — Operating & Free Cash Flow
Tamil Nadu Newsprint & Papers operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹570 Cr | ₹489 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹419 Cr | ₹351 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹809 Cr | ₹757 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹1,111 Cr | ₹935 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹423 Cr | ₹82 Cr | Positive Free Cash Flow | 7/10 |