Tata Teleservices Maharashtra Intrinsic Value
Tata Teleservices Maharashtra (TTML) median intrinsic value is ₹11.36 from 6 valuation models (range ₹11–₹40), vs current price ₹37.85 — -70.0% downside (Trading Above Calculated Value), margin of safety -100.0%. For current market price and key ratios, visit TTML share price screener.
TTML Valuation Methods Summary — DCF, Graham Number & P/E
Tata Teleservices Maharashtra intrinsic value across 6 models vs current price ₹37.85 — upside/downside and value range per method. Read Tata Teleservices Maharashtra dividend payments for the complete payout history and dividend yield track record.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹11.36 | ₹9.09 - ₹13.63 | -70.0% | EPS: ₹0.20, Sector P/E: 12x |
| Revenue Multiple Method | revenue | ₹11.36 | ₹10.22 - ₹12.50 | -70.0% | Revenue/Share: ₹9.45, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹40.20 | ₹36.18 - ₹44.22 | +6.2% | EBITDA: ₹1310.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹32.92 | ₹26.34 - ₹39.50 | -13.0% | CF Growth: 6.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹11.36 | ₹10.22 - ₹12.50 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹11.36 | ₹10.22 - ₹12.50 | -70.0% | Revenue Growth: 13.3%, Adj P/E: 8.5x |
TTML Intrinsic Value vs Market Price — All Valuation Models
Tata Teleservices Maharashtra fair value range ₹11–₹40 vs current market price ₹37.85 across 6 valuation models. Analyse Tata Teleservices Maharashtra ownership structure to track promoter, FII and institutional holdings.
TTML Intrinsic Value Analysis — Undervalued or Overvalued?
Tata Teleservices Maharashtra median intrinsic value ₹11.36, current price ₹37.85 — Trading Above Calculated Value by 70.0%, margin of safety -100.0%.
What is the intrinsic value of TTML?
Based on our comprehensive analysis using 6 different valuation methods, the estimated intrinsic value of Tata Teleservices Maharashtra (TTML) is ₹11.36 (median value). With the current market price of ₹37.85, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹11.36 to ₹40.20, indicating ₹11.36 - ₹40.20.
Is TTML undervalued or overvalued?
Based on our multi-method analysis, Tata Teleservices Maharashtra (TTML) appears to be trading above calculated value by approximately 70.0%.
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 | -0.2% | 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 | 1.38x | Industry Standard: 1.0x+ | Above 1.0x | 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 2026 | ₹668 Cr | ₹623 Cr | Positive Free Cash Flow | 8/10 |
| March 2025 | ₹505 Cr | ₹451 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹586 Cr | ₹554 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 |