Tata Steel Limited (TATASTEEL.NS) Analyst Estimates Annual - Discounting Cash Flows
TATASTEEL.NS
Tata Steel Limited
TATASTEEL.NS (NSE)
Period Ending: 2028
03-31
2027
03-31
2026
03-31
2025
03-31
2024
03-31
2023
03-31
2022
03-31
2021
03-31
2020
03-31
2019
03-31
2018
03-31
2017
03-31
2016
03-31
2015
03-31
2014
03-31
2013
03-31
2012
03-31
2011
03-31
2010
03-31
2009
03-31
2008
03-31
2007
03-31
2006
03-31
2005
03-31
2004
03-31
2003
03-31
2002
03-31
2001
03-31
2000
03-31
1999
03-31
1998
03-31
1997
03-31
1996
03-31
Number of Analysts 14 30 31 30 21 15 14 21 15 24 21 21 38 21 43 42 42 37 38 28 22 13 10 7 10 2 11 12 11 9 5 7 5
Estimated Revenue
Low 2,447,358 2,366,395 2,191,668 2,083,285 2,176,709 2,182,412 2,139,787 1,384,553 1,350,904 1,512,896 1,204,820 1,084,776 1,144,781 1,346,602 1,266,820 1,175,640 1,060,706 896,464 815,007 1,359,408 924,118 153,057 145,058 136,549 99,071 70,423 60,833 57,748 55,025 53,711 55,379 55,829 50,082
Average 2,590,522 2,490,563 2,334,156 2,223,993 2,304,040 2,331,270 2,285,737 1,478,990 1,443,046 1,616,087 1,286,998 1,158,766 1,222,864 1,438,451 1,471,885 1,356,062 1,288,997 1,150,170 1,002,768 1,506,982 1,225,571 191,657 164,307 144,837 106,905 73,690 68,642 65,252 62,700 59,246 61,286 63,194 55,806
High 2,783,788 2,696,522 2,488,116 2,368,351 2,475,934 2,506,400 2,457,447 1,590,095 1,551,451 1,737,491 1,383,680 1,245,815 1,314,728 1,546,510 1,604,487 1,455,866 1,383,665 1,211,810 1,151,580 1,608,166 1,332,626 246,580 200,159 147,889 109,353 74,053 72,972 69,911 71,003 63,581 65,622 66,745 60,017
Estimated EBITDA
Low 372,686 360,356 333,749 317,244 10,651 9,846 9,719 8,576 155,200 205,087 -10,150 14,176 8,976 91,533 -5,056 146,998 165,348 28,297 48,207 206,054 383,256 66,039 63,191 43,879 21,689 3,841 4,597 4,231 4,128 4,022 4,110 4,209 7,626
Average 394,487 379,265 355,447 338,949 10,940 10,417 10,660 9,033 165,552 207,752 -10,106 15,139 8,980 92,683 -4,980 147,019 168,464 29,579 53,505 209,956 428,165 73,006 67,480 43,957 22,366 4,063 4,633 4,472 4,264 4,031 4,167 4,219 8,498
High 423,917 410,628 378,892 360,654 12,553 10,460 10,723 10,131 168,470 208,281 -9,163 15,355 9,324 96,041 -4,944 154,868 174,571 30,844 57,579 251,177 453,474 77,103 80,508 44,719 22,766 4,382 4,640 4,510 4,500 4,035 4,204 4,286 9,139
Estimated EBIT
Low 274,485 265,405 245,808 233,652 67,006 61,942 61,148 53,952 202,629 334,699 75,835 59,298 12,846 105,358 -17,744 83,111 155,677 19,649 58,561 233,942 339,729 57,229 57,731 36,424 21,774 5,438 6,509 5,991 5,845 5,695 5,820 5,960 5,617
Average 290,542 279,331 261,789 249,638 68,828 65,535 67,068 56,833 216,145 339,047 83,636 63,326 12,852 106,683 -17,475 83,123 158,610 20,538 64,996 238,372 379,538 63,266 61,649 36,489 22,455 5,753 6,560 6,332 6,038 5,707 5,900 5,974 6,259
High 312,218 302,430 279,056 265,624 78,973 65,810 67,462 63,740 219,955 339,911 84,005 64,229 13,344 110,548 -17,349 87,561 164,360 21,417 69,946 285,173 401,972 66,817 73,551 37,122 22,856 6,204 6,569 6,385 6,371 5,713 5,952 6,069 6,731
Estimated Net Income
Low 194,529 154,245 96,633 34,888 16,731 15,466 15,268 13,472 91,187 165,737 -47,491 -3,635 -34,538 35,927 -77,781 56,702 100,669 -23,045 29,682 149,035 225,760 39,405 38,278 24,192 14,500 1,952 2,337 2,151 2,098 2,044 2,089 2,140 88,592
Average 209,587 166,184 116,799 36,808 17,186 16,364 16,746 14,191 97,269 167,890 -47,282 -3,584 -33,265 36,379 -76,604 56,710 102,566 -22,100 32,944 151,858 252,214 43,562 40,877 24,235 14,953 2,065 2,355 2,273 2,168 2,049 2,118 2,145 102,429
High 229,914 177,130 153,896 38,729 19,719 16,432 16,845 15,915 98,984 168,318 -42,872 -3,356 -33,250 37,697 -76,050 59,738 106,284 -21,143 35,453 181,673 267,122 46,007 48,768 24,655 15,220 2,227 2,359 2,293 2,287 2,051 2,137 2,179 122,145
Estimated SGA Expenses
Low 280,414 271,137 251,117 238,699 442,482 409,036 403,793 356,278 379,646 464,863 375,606 321,859 382,089 438,412 285,209 252,169 245,049 232,727 144,934 203,096 184,470 17,537 8.5 27.05 14.07 8,069 6,970 6,617 6,305 6,154 6,345 6,397 5,738
Average 296,817 285,364 267,443 255,030 454,511 432,767 442,886 375,300 404,969 470,902 414,241 343,719 382,253 443,925 287,288 252,206 249,666 243,264 160,861 206,942 206,086 21,960 9.08 27.1 14.51 8,443 7,865 7,476 7,184 6,788 7,022 7,241 6,394
High 318,961 308,962 285,083 271,361 521,505 434,584 445,488 420,911 412,108 472,101 416,068 348,621 396,886 460,007 291,701 265,671 258,717 253,669 173,109 247,572 218,267 28,253 10.83 27.57 14.77 8,485 8,361 8,010 8,135 7,285 7,519 7,647 6,877
Estimated EPS
Low 15.58 12.36 7.74 2.79 2.49 7.31 29.65 5.58 2.29 7.37 5.44 1.72 -1.92 1.81 24.56 -5.98 11.67 45.75 -41.55 79.99 62.41 51 52.26 49.29 19.82 6.51 1.93 6.17 3.85 2.17 4.57 6.99 7.1
Average 16.79 13.31 9.36 2.95 2.68 7.97 32.34 6.09 2.49 8.04 5.93 1.87 -1.75 1.98 34.42 6.19 35.4 63.29 -14.41 110.1 83.62 63.12 57 52.7 26.13 10.37 3.7 8.8 5.53 3.06 6.28 9.03 8.21
High 18.42 14.19 12.33 3.1 2.94 8.75 35.5 6.68 2.74 8.82 6.51 2.06 -1.6 2.17 46.22 45.14 63.52 76.99 27.8 148.8 107.4 76.16 64.63 56.5 30.94 18.33 5.97 12.2 9.49 5.16 10.43 10.79 9.78
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program