Tata Teleservices Maharashtra Intrinsic Value
Tata Teleservices Maharashtra (TTML) median intrinsic value is ₹19.18 from 3 valuation models (range ₹13–₹24), vs current price ₹43.90 — -56.3% downside (Trading Above Calculated Value), margin of safety -100.0%. For current market price and key ratios, visit TTML stock price BSE.
TTML Valuation Methods Summary — DCF, Graham Number & P/E
Tata Teleservices Maharashtra intrinsic value across 3 models vs current price ₹43.90 — upside/downside and value range per method. Browse Tata Teleservices Maharashtra annual reports for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Revenue Multiple Method | revenue | ₹13.17 | ₹11.85 - ₹14.49 | -70.0% | Revenue/Share: ₹5.93, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹19.18 | ₹17.26 - ₹21.10 | -56.3% | EBITDA: ₹625.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹23.98 | ₹19.18 - ₹28.78 | -45.4% | CF Growth: 5.0%, Discount: 15% |
TTML Intrinsic Value vs Market Price — All Valuation Models
Tata Teleservices Maharashtra fair value range ₹13–₹24 vs current market price ₹43.90 across 3 valuation models. Compare with Tata Teleservices Maharashtra value estimation to assess whether the stock is under or overvalued.
TTML Intrinsic Value Analysis — Undervalued or Overvalued?
Tata Teleservices Maharashtra median intrinsic value ₹19.18, current price ₹43.90 — Trading Above Calculated Value by 56.3%, margin of safety -100.0%.
What is the intrinsic value of TTML?
Based on our comprehensive analysis using 3 different valuation methods, the estimated intrinsic value of Tata Teleservices Maharashtra (TTML) is ₹19.18 (median value). With the current market price of ₹43.90, this represents a -56.3% variance from our estimated fair value.
The valuation range spans from ₹13.17 to ₹23.98, indicating ₹13.17 - ₹23.98.
Is TTML undervalued or overvalued?
Based on our multi-method analysis, Tata Teleservices Maharashtra (TTML) appears to be trading above calculated value by approximately 56.3%.
TTML Financial Health — Key Ratios vs Industry Benchmarks
Tata Teleservices Maharashtra 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 | 0.06 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 1.1% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 54.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.87x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
TTML Cash Flow Quality — Operating & Free Cash Flow
Tata Teleservices Maharashtra 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 | ₹505 Cr | ₹451 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹587 Cr | ₹555 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹558 Cr | ₹525 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹530 Cr | ₹465 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹567 Cr | ₹479 Cr | Positive Free Cash Flow | 8/10 |