Tamil Nadu Newsprint & Papers Intrinsic Value
Tamil Nadu Newsprint & Papers intrinsic value. Tamil Nadu Newsprint & Papers (TNPL) median intrinsic value is ₹301.60 from 10 valuation models (range ₹114–₹438), vs current price ₹145.94 — +106.7% upside (Trading Below Calculated Value), margin of safety 51.6%. For current market price and key ratios, visit Tamil Nadu Newsprint & Papers stock price NSE.
TNPL Valuation Methods Summary — DCF, Graham Number & P/E
Tamil Nadu Newsprint & Papers intrinsic value across 10 models vs current price ₹145.94 — upside/downside and value range per method. Read TNPL dividend history for the complete payout history and dividend yield track record.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹437.82 | ₹350.26 - ₹525.38 | +200.0% | EPS: ₹37.70, Sector P/E: 12x |
| Book Value Method | asset | ₹335.65 | ₹302.08 - ₹369.22 | +130.0% | Book Value/Share: ₹335.65, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹291.88 | ₹262.69 - ₹321.07 | +100.0% | Revenue/Share: ₹685.07, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹291.88 | ₹262.69 - ₹321.07 | +100.0% | EBITDA: ₹571.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹364.85 | ₹291.88 - ₹437.82 | +150.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹241.28 | ₹217.15 - ₹265.41 | +65.3% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹301.60 | ₹271.44 - ₹331.76 | +106.7% | Revenue Growth: -2.5%, Adj P/E: 8.0x |
| ROE Based Valuation | profitability | ₹291.88 | ₹262.69 - ₹321.07 | +100.0% | ROE: 11.3%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹437.82 | ₹394.04 - ₹481.60 | +200.0% | EPS: ₹37.70, BVPS: ₹335.65 |
| Dividend Yield Method | dividend | ₹114.29 | ₹102.86 - ₹125.72 | -21.7% | DPS: ₹4.00, Target Yield: 3.5% |
TNPL Intrinsic Value vs Market Price — All Valuation Models
Tamil Nadu Newsprint & Papers fair value range ₹114–₹438 vs current market price ₹145.94 across 10 valuation models. Compare with TNPL fair price to assess whether the stock is under or overvalued.
TNPL Intrinsic Value Analysis — Undervalued or Overvalued?
Tamil Nadu Newsprint & Papers median intrinsic value ₹301.60, current price ₹145.94 — Trading Below Calculated Value by 106.7%, margin of safety 51.6%.
What is the intrinsic value of TNPL?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Tamil Nadu Newsprint & Papers (TNPL) is ₹301.60 (median value). With the current market price of ₹145.94, this represents a +106.7% variance from our estimated fair value.
The valuation range spans from ₹114.29 to ₹437.82, indicating ₹114.29 - ₹437.82.
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 106.7%.
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 | 11.3% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 9.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.76x | 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 2026 | ₹596 Cr | ₹403 Cr | Positive Free Cash Flow | 8/10 |
| 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 |