As of 2025-06-29, the Intrinsic Value of Nitin Castings Ltd (508875.BO) is 439.37 INR. This 508875.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 615.00 INR, the upside of Nitin Castings Ltd is -28.60%.
The range of the Intrinsic Value is 338.51 - 631.22 INR
Based on its market price of 615.00 INR and our intrinsic valuation, Nitin Castings Ltd (508875.BO) is overvalued by 28.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 338.51 - 631.22 | 439.37 | -28.6% |
| DCF (Growth 10y) | 440.58 - 808.73 | 568.67 | -7.5% |
| DCF (EBITDA 5y) | 586.88 - 843.33 | 697.43 | 13.4% |
| DCF (EBITDA 10y) | 641.28 - 1,011.70 | 796.35 | 29.5% |
| Fair Value | 603.70 - 603.70 | 603.70 | -1.84% |
| P/E | 459.29 - 671.97 | 541.42 | -12.0% |
| EV/EBITDA | 396.04 - 507.75 | 436.05 | -29.1% |
| EPV | 104.08 - 154.14 | 129.11 | -79.0% |
| DDM - Stable | 129.64 - 316.61 | 223.12 | -63.7% |
| DDM - Multi | 263.97 - 520.97 | 352.41 | -42.7% |
| Market Cap (mil) | 3,161.10 |
| Beta | -0.03 |
| Outstanding shares (mil) | 5.14 |
| Enterprise Value (mil) | 3,233.38 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.95% |
| Cost of Debt | 6.19% |
| WACC | 11.79% |