₹245.11
Below FV▲ +31.2% against the close used
Model range ₹56.23 – ₹426.12
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹56.23Fair value₹245.11Bull₹426.12
FairClose
52-week traded range
52W low ₹160.6752W high ₹221.13
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Tata Steel Limited closed at ₹186.78, 23.8% below the consensus fair value of ₹245.11 drawn from 10 valuation models.
Financial DNA score 58/100 — Good. P/E of 19.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹307.96
+64.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.5%, r=10%, tg=3%, n=10yr
Graham Number
₹133.49
-28.5%
√(22.5 × EPS × BVPS)
EPS=8.65, BVPS=91.56 · outside Graham range (P/E 19.3, P/B 2) — asset-light, treat as a rough floor
Graham Formula
₹172.69
-7.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=6.5%, FD=7%
P/E Fair Value
₹153.11
-18.0%
EPS × 17.7x (sector P/E)
EPS=8.65, Sector P/E=17.7x
Peter Lynch (PEG)
₹56.23
-69.9%
EPS × Growth% (PEG = 1 is fair)
EPS=8.65, g=6.5%
EV/EBITDA
₹426.12
+128.1%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=463.07B
Dividend Discount (DDM)
₹124.47
-33.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.09, r=10%, g=6.5%
Book Value (P/B)
₹130.47
-30.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=91.56, ROE=11.7%, g=6%, r=10%
Reverse DCF
₹186.78
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.2% | Historical: 6.5%
Margin of Safety
₹143.86
-23.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=191.81, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.