Valuation Tata Motors Limited

Equities

Market Closed - Bombay S.E. Other stock markets 10:27:26 16/02/2026 GMT			5-day change	1st Jan Change
377.10 ^INR	-0.92%		-0.05%	+2.61%

02-01	Nifty, Sensex rise as India's budget backs growth through higher capex	RE
02-01	Tata Motors PV sales reach 71,066 units in Jan 2026	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,067,374	1,544,487	1,503,057	3,635,068	2,481,413	1,401,495	-	-
Change	-	44.7%	-2.68%	141.85%	-31.74%	-43.52%	-	-
Enterprise Value (EV) ¹	1,747,205	2,534,566	2,389,506	4,162,002	2,698,063	1,750,172	1,663,185	1,589,053
Change	-	45.06%	-5.72%	74.18%	-35.17%	-35.13%	-4.97%	-4.46%
P/E ratio	-8.16x	-14.5x	66.9x	12.1x	8.56x	-544x	10.3x	7.65x
PBR	2.09x	3.23x	3.55x	4.48x	2.02x	1.19x	1.07x	0.95x
PEG	-	0.8x	-1x	0x	-2.24x	5x	-0x	0.2x
Capitalization / Revenue	0.43x	0.55x	0.43x	0.83x	0.56x	0.41x	0.35x	0.32x
EV / Revenue	0.7x	0.91x	0.69x	0.95x	0.61x	0.51x	0.41x	0.36x
EV / EBITDA	5.72x	10.2x	7.15x	6.99x	4.89x	7.92x	3.95x	3.12x
EV / EBIT	24.9x	-6,865x	34.4x	12.9x	8.44x	52.1x	8.93x	6.76x
EV / FCF	19.9x	-286x	13.8x	11.4x	10.8x	-5.03x	15.8x	11.6x
FCF Yield	5.03%	-0.35%	7.24%	8.77%	9.29%	-19.9%	6.32%	8.66%
Dividend per Share ²	-	-	2	3	6	3.547	4.78	5.276
Rate of return	-	-	0.48%	0.3%	0.89%	0.93%	1.26%	1.39%
EPS ²	-36.99	-29.88	6.29	81.88	78.75	-0.7	36.94	49.78
Distribution rate	-	-	31.8%	3.66%	7.62%	-507%	12.9%	10.6%
Net sales ¹	2,497,948	2,784,536	3,459,670	4,379,278	4,396,950	3,455,323	4,049,346	4,424,581
EBITDA ¹	305,573	247,988	334,063	595,622	552,160	221,054	420,597	508,819
EBIT ¹	70,086	-369.2	69,554	322,920	319,600	33,577	186,233	235,038
Net income ¹	-134,514	-114,415	24,143	313,991	278,300	833,578	138,121	183,156
Net Debt ¹	679,831	990,078	886,449	526,934	216,650	348,677	261,690	187,558
Reference price ²	301.85	433.50	420.60	993.00	674.05	380.60	380.60	380.60
Nbr of stocks (in thousands)	3,828,811	3,829,165	3,829,847	3,832,242	3,681,349	3,682,331	-	-
Announcement Date	18/05/21	12/05/22	12/05/23	10/05/24	13/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TATA MOTORS LIMITED	-543.71x	0.51x	7.92x	0.93%	15.47B
TOYOTA MOTOR CORPORATION	13.27x	1.55x	13.17x	2.56%	322B
HYUNDAI MOTOR COMPANY	11.04x	1.3x	13.93x	2.36%	80.45B
GENERAL MOTORS COMPANY	6.75x	0.33x	2.73x	0.9%	73.29B
MERCEDES-BENZ GROUP AG	11.08x	0.17x	1.86x	3.96%	65.15B
BMW AG	8.24x	0.07x	0.47x	4.4%	64.95B
VOLKSWAGEN AG	9.54x	0.06x	0.53x	4.24%	61.27B
FORD MOTOR COMPANY	54.1x	0.3x	4.37x	4.27%	56.33B
MAHINDRA & MAHINDRA LIMITED	27.42x	2.58x	17.7x	0.82%	43.55B
HONDA MOTOR CO., LTD.	14.19x	0.57x	9.13x	4.46%	40.77B
Average	-38.81x	0.74x	7.18x	2.89%	82.3B
Weighted average by Cap.	4.74x	0.98x	8.82x	2.86%