BSE: 502281 - Triveni Glass Limited

Yield per half year: -35.01%
Dividend yield: 0.00%

Current price
13.36
Average price
8.42-36.98%

Price based on EPS
21.93+64.13%
Price according to DCF model (ebitda)
6.66-50.12%
Discount price Net Income
4.55-65.97%
2.5/10
28.0028.0024.0024.0020.0020.0016.0016.0012.0012.00Apr '24Apr '24May '24May '24Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 21.93
Current price = 13.36 ₹ (difference = +64.13%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 6.66
Current price = 13.36 ₹ (difference = -50.12%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 0.5405
Current price = 13.36 ₹ (difference = -95.95%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription