BSE: TCNSBRANDS - TCNS Clothing Co. Limited

Yield per half year: 0%
Dividend yield: 0.00%
Sector: Consumer Cyclical

Current price
583.9
Average price
368.58-36.88%

Price based on EPS
507.28-13.12%
Price according to DCF model (ebitda)
285.8-51.05%
Discount price Net Income
660.28+13.08%
2.5/10
630.00630.00560.00560.00490.00490.00420.00420.00350.00350.00280.00280.00Apr '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 = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 507.28
Current price = 583.9 ₹ (difference = -13.12%)


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 = 285.8
Current price = 583.9 ₹ (difference = -51.05%)


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 = 20.96
Current price = 583.9 ₹ (difference = -96.41%)


Data

Pay for your subscription

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