Companies forming part of merger and their valuation
| Rs. Crore | Tata Steel Long FY2021 | Tata Metaliks FY2021 | Indian Steel Wire FY2020 |
|---|---|---|---|
| Sales | 4749.0 | 1917.0 | 283.0 |
| EBIDTA | 1177.0 | 397.0 | 27.0 |
| LT Debt | 1320.0 | 0.0 | 0 |
| Market Cap | 4456.0 | 3615.0 | Un-listed |
| Enterprise Value | 5776.0 | 3615.0 | N. A |
| EV/EBIDTA (x) | 4.9 | 9.1 | N. A |
| No. of Shares(FV10) Cr | 4.5 | 3.2 | 0.59 |
| Tata Steel holding (%) | 74.9 | 60.0 | 95 |
