As of 2025-08-08, the Intrinsic Value of Nath Industries Ltd (502587.BO) is 111.24 INR. This 502587.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 85.25 INR, the upside of Nath Industries Ltd is 30.50%.
The range of the Intrinsic Value is 82.59 - 158.37 INR
Based on its market price of 85.25 INR and our intrinsic valuation, Nath Industries Ltd (502587.BO) is undervalued by 30.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 82.59 - 158.37 | 111.24 | 30.5% |
| DCF (Growth 10y) | 103.07 - 180.32 | 132.72 | 55.7% |
| DCF (EBITDA 5y) | 175.17 - 304.96 | 240.62 | 182.3% |
| DCF (EBITDA 10y) | 162.12 - 287.85 | 221.40 | 159.7% |
| Fair Value | 128.12 - 128.12 | 128.12 | 50.29% |
| P/E | 35.46 - 80.88 | 59.29 | -30.5% |
| EV/EBITDA | 63.74 - 125.01 | 106.61 | 25.1% |
| EPV | (27.38) - (20.91) | (24.14) | -128.3% |
| DDM - Stable | 22.92 - 46.32 | 34.62 | -59.4% |
| DDM - Multi | 57.47 - 94.48 | 71.83 | -15.7% |
| Market Cap (mil) | 1,619.75 |
| Beta | 1.29 |
| Outstanding shares (mil) | 19.00 |
| Enterprise Value (mil) | 2,558.56 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.81% |
| Cost of Debt | 12.57% |
| WACC | 12.62% |