EN DE

Tata Steel Limited (TATASTEEL) Fair Value & Analysis

Basic Materials · IN · Market cap ₹2.3T

TS Tata Steel Limited TATASTEEL · NSE
Price₹189.30
Fair Value₹147.13
Upside-22.3%
Quality57/100
Watch Tata Steel Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 4.7% net margin
Moderate debt · generates free cash flow
2.09% dividend yield
Mixed vs. peers (8/14)
Narrow moat 44/100
Evidence: High Range ₹100.18 – ₹183.91 Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 23 days ago

Fair value updated Jul 16, 2026, revised from ₹148.08 to ₹147.13 (−0.6%) since Jun 24, 2026. Share price −0.2% over the past month.

A solid business, but screening 22% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹183.91). The favourable scenario is already priced in.
  • Solid but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹100.18 to ₹183.91) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹216.20 ₹72.20 Fair Value ₹147.13 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range ₹72.20 – ₹216.20 · fair‑value band ₹100.18 – ₹183.91 · the ₹189.30 price screens above the ₹147.13 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Tata Steel Limited (TATASTEEL) currently trades at ₹189.30, while our model-based Fair Value estimate is ₹147.13, implying the stock looks roughly 22.3% overvalued today. We read business quality at 57/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Tata Steel Limited generated revenue of ₹2.3T at a net margin of 4.7%. Revenue grew 12.5% year over year. It earns a return on equity of 11.2%. Net debt stands at ₹823B. Fundamentals as of Jul 16, 2026

Our scenario range runs from ₹100.18 (bear case) to ₹183.91 (bull case); at ₹189.30, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 16% below its 52-week high and 26% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -25% fair-value upside, at -22%, TATASTEEL screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF ₹92.43 ₹168.42 ₹285.35 80
Residual Income ₹74.37 ₹84.77 ₹147.80 76
Rev-Margin DCF ₹97.70 ₹191.15 ₹301.49 74
All 26 models by family
DCF Models
FCF DCF ₹90.37 ₹177.28 ₹320.67 38
Owner Earnings ₹37.90 ₹90.63 ₹177.63 31
5Y Revenue Exit ₹97.70 ₹192.19 ₹314.98 39
5Y EBITDA Exit ₹154.13 ₹300.19 ₹474.48 41
5Y P/E Exit ₹79.13 ₹156.66 ₹239.32 38
10Y Revenue Exit ₹89.16 ₹177.06 ₹299.65 36
10Y EBITDA Exit ₹131.20 ₹254.73 ₹426.90 37
10Y P/E Exit ₹81.85 ₹151.51 ₹239.30 35
Earnings-Based
Graham-Dodd ₹58.85 ₹203.43 ₹273.24 54
Lynch FV ₹47.07 ₹67.25 ₹87.42 50
PEG = 1.0 ₹47.07 ₹67.25 ₹87.42 46
EPV ₹80.88 ₹102.75 ₹122.19 59
Dividend Discount
Gordon GGM ₹34.63 ₹75.60 ₹127.20 70
DDM Multi-Stage ₹34.63 ₹61.35 ₹78.79 61
Multiples
P/E Multiple ₹129.82 ₹173.09 ₹216.36 63
P/S Multiple ₹110.35 ₹147.13 ₹183.91 58
P/B Multiple ₹110.35 ₹147.13 ₹183.91 55
EV/EBIT ₹179.27 ₹253.38 ₹327.49 53
EV/EBITDA ₹210.97 ₹295.65 ₹380.32 54
EV/Revenue ₹106.81 ₹171.04 ₹235.27 43
Asset-Based
NCAV (Graham) ₹40.96 ₹54.89 ₹81.92 50
Growth DCF
Growth DCF ₹92.43 ₹168.42 ₹285.35 80
Rev-Margin DCF ₹97.70 ₹191.15 ₹301.49 74
Economic Profit
Residual Income ₹74.37 ₹84.77 ₹147.80 76
ROIC Compounder ₹80.88 ₹117.78 ₹169.52 72
Growth Earnings
Growth-Adj P/E ₹112.12 ₹160.17 ₹208.22 68

Widest divergence: DCF Models (₹177.06) versus Asset-Based (₹54.89). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) ₹2.3T
Revenue growth (YoY) +12.5%
Net margin 4.7%
Return on equity 11.2%
Free cash flow ₹135B FY2026
P/E ratio 23.9
More key figures
Operating margin 9.7%
EPS (TTM) ₹8.64
Dividend yield 1.9%
EPS growth (YoY) +125%
Net debt ₹823B FY2026

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 54 · Market factors (momentum, volatility) 56

Profitability 45
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 52
Earnings quality: real cash, not paper profit
Fin. Strength 34
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 77
Calm price path (market factor)
Momentum 42
Price trend over the last 3–12 months (market factor)
52W Momentum 56
Distance to the 52-week high (market factor)
Net Issuance 79
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Tata Steel Limited engages in the manufacture and distribution of steel products in India and internationally. It offers reinforcement bars (rebars) and wire rods, cut-and-bend reinforcement bars, welded wire mesh, prefabricated cages (pre-cages), steel couplers and carpet reinforcement, hot-rolled, cold rolled, coated coil, tubes, rebar, metallic coated, …

Full company description

Tata Steel Limited engages in the manufacture and distribution of steel products in India and internationally. It offers reinforcement bars (rebars) and wire rods, cut-and-bend reinforcement bars, welded wire mesh, prefabricated cages (pre-cages), steel couplers and carpet reinforcement, hot-rolled, cold rolled, coated coil, tubes, rebar, metallic coated, pre-finished steels, alloy steels, and profiles and construction systems. The company also provides solutions in building envelopes, structural, fit-out, foundations, and highway engineering products, as well as operates steel service centers. It serves agricultural, automotive, construction, consumer goods, energy and power, engineering, and material handling industries. Tata Steel Limited has a strategic collaboration with Hindustan Zinc Limited to scale low-carbon zinc solutions. The company was incorporated in 1907 and is based in Mumbai, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Tata Steel Limited reported revenue of ₹2.3T in FY2026 versus ₹2.4T in FY2022, a compound −1.2%/yr. Reported net income was ₹108B in FY2026, compounding −28.0%/yr from FY2022.

Growth Quality 71/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹2.3T
Latest YoY
+6.2%
Avg. growth/yr (3Y)
−1.6%
Avg. growth/yr (5Y)
+8.2%
Avg. growth/yr (21Y)
+13.6%
Revenue −1.2%/yr
FY22 ₹2.4T
FY23 ₹2.4T
FY24 ₹2.3T
FY25 ₹2.2T
FY26 ₹2.3T
Net income −28.0%/yr
FY22 ₹402B
FY23 ₹87.6B
FY24 −₹44.4B
FY25 ₹34.2B
FY26 ₹108B

TATASTEEL screens 22% overvalued. Compare with JSW Steel Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Tata Steel Limited Fair Value". https://www.fairvalue-calculator.com/stock/TATASTEEL

Peer Group

Steel · 381 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 57 · Top 25%
Fair Value upside −22% · Below median
Return on equity (TTM) 11% · Top 25%
Return on assets 5% · Top 25%
Net margin (TTM) 5% · Above median
Operating margin (TTM) 10% · Top 25%
Revenue growth 13% · Above median
Dividend yield (TTM) 2.1% · Above median
Debt / equity 0.62× · Higher than 75% of peers

Valuation Multiples vs Steel median · lower = cheaper

P/E (TTM) 22.1× · Pricier than median
P/B 2.28× · Pricier than 75% of peers
P/S (TTM) 1.01× · Pricier than median
P/FCF 0.2× · Cheaper than 75% of peers
EV/EBITDA 8.8× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 4 · sector 21
FUTURE 63 · sector 2
PAST 45 · sector 14
HEALTH 69 · sector 95
DIVIDEND 42 · sector 41

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Steel stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
JSW Steel Limited JSWSTEEL ₹1,227 ₹1,140 -7%
Baoshan Iron & Steel Co 600019 ¥5.89 ¥8.07 +37%
China Steel Corporation 2002A 38.55 TWD 8.74 TWD -77%
POSCO Holdings 005490 313,500 KRW 155,270 KRW -50%
Companhia Siderúrgica Nacional, SID 13,670 ARS 15,940 ARS +17%
Jindal Steel Limited JINDALSTEL ₹1,028 ₹545.12 -47%
Lloyds Metals and Energy Limited LLOYDSME ₹1,844 ₹1,098 -40%
SSAB AB SSABA kr 96.04 kr 72.43 -25%
Gerdau S.A GGBN 83.50 MXN 42.64 MXN -49%
Ternium S.A TXR 17,780 ARS 27,210 ARS +53%

Compare Tata Steel Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Tata Steel Limited (TATASTEEL) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of ₹147.13 versus a price of ₹189.30, about −22% (overvalued).
What is the fair value of TATASTEEL?
Our model-based fair value for Tata Steel Limited is ₹147.13 (as of Jul 16, 2026), built from audited fundamentals. The current price is ₹189.30.
What is the quality score of TATASTEEL?
Tata Steel Limited has a Quality Score of 57/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Tata Steel Limited (TATASTEEL)?
Tata Steel Limited reported trailing-twelve-month revenue of about ₹2.3T (latest available figure, as of Jul 16, 2026).
What is the net profit margin of TATASTEEL?
The net profit margin of Tata Steel Limited is about 4.7%, meaning it keeps roughly 4.7% of revenue as net income. Based on the latest reported figures.
Does Tata Steel Limited pay a dividend?
Tata Steel Limited currently shows a dividend yield of about 1.90% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Tata Steel Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.