Information Technology · NSE: TCS
Intrynsic's multi-model valuation estimates Tata Consultancy Services Limited's fair value at ₹1,688 per share (range ₹1,110–₹2,675) against a market price of ₹2,254 - a gap of -25.1% (updated 24 July 2026). This is an estimated fair value based on stated assumptions, not investment advice.
Market price
₹2,254
close of 24 Jul 2026
Est. fair value
₹1,688
₹1,110–₹2,675
Gap
-25.1%
price vs estimate
Trading ~25% above our estimated fair-value range. Assumptions and per-model workings are below.
Tata Consultancy Services is India's largest IT services company, writing and maintaining software for banks, retailers and governments worldwide. Most of its revenue comes from long-running contracts with large global clients.
Information Technology · IT - Software
Over the last 3 years, revenue grew 5.8%/yr and profit grew 5.3%/yr.
Every ₹100 of shareholder money earned ₹46.1 in profit last year, vs a sector median of 9.7%.
It holds more cash than debt.
The market price is above our estimated fair-value range (based on stated assumptions).
About ₹92 of every ₹100 of reported profit turned into free cash (median, last 5 years); operating cash flow was positive in 5 of 5 years.
Intrynsic values Tata Consultancy Services Limited with 4 independent models and blends them into one estimated fair-value range. Every number below is an estimate based on the stated assumptions - change the assumptions and the estimate changes.
| Model | Estimated value | vs price | Weight |
|---|---|---|---|
| DCFFuture Cash Flows Method | ₹1,688 | -25% | - |
| EV/RevenueRevenue Multiple Method | ₹2,755 | +22% | - |
| EV/EBITDAIndustry Comparison Method | ₹2,675 | +19% | - |
| DDMDividend Discount Method | ₹1,110 | -51% | - |
Reverse DCF: today's market price implies the company must grow free cash flow about 18.8% a year for the next decade - versus 8.6% historical revenue growth.
| Revenue | ₹2,67,021 Cr | |
| Net profit | ₹49,454 Cr | |
| EPS | ₹136.01 | |
| Free cash flow | ₹47,948 Cr | |
| ROE (latest) | 46.1% | |
| Revenue growth (CAGR) | 9.5% | |
| Profit growth (CAGR) | 7.2% |
Intrynsic's multi-model valuation estimates Tata Consultancy Services Limited's fair value at ₹1,688 per share (range ₹1,110–₹2,675), last updated 24 July 2026. This is an estimate based on stated assumptions, not investment advice.
Tata Consultancy Services Limited trades at ₹2,254 against Intrynsic's estimated fair value of ₹1,688 - the market price is 25% above the estimate, i.e. above our estimated fair-value range. Different assumptions produce different estimates; see the model breakdown above.
Tata Consultancy Services Limited trades at about 16.6 times its latest annual earnings per share.
Tata Consultancy Services is India's largest IT services company, writing and maintaining software for banks, retailers and governments worldwide. Most of its revenue comes from long-running contracts with large global clients.
Intrynsic runs 4 valuation models for Tata Consultancy Services Limited (DCF, EV/Revenue, EV/EBITDA, DDM) and blends them into one estimated fair-value range. Every assumption - growth, discount rate, terminal value - is shown openly on this page.
Disclaimer: Intrynsic provides educational and informational analysis only. Fair-value figures are estimates based on stated assumptions - they are not investment advice, research recommendations, or an offer to transact in any security. Intrynsic is not a SEBI-registered investment adviser or research analyst. Markets carry risk; please do your own research or consult a registered adviser before making investment decisions. Prices shown may be delayed end-of-day values. Terms · Privacy