As of 2026-04-03, the Intrinsic Value of Nova Iron and Steel Ltd (513566.BO) is 535.25 INR. This 513566.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.50 INR, the upside of Nova Iron and Steel Ltd is 4,554.40%.
The range of the Intrinsic Value is 401.08 - 785.70 INR
Based on its market price of 11.50 INR and our intrinsic valuation, Nova Iron and Steel Ltd (513566.BO) is undervalued by 4,554.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 401.08 - 785.70 | 535.25 | 4554.4% |
| DCF (Growth 10y) | 439.03 - 826.52 | 574.88 | 4899.0% |
| DCF (EBITDA 5y) | 362.95 - 469.44 | 411.24 | 3476.0% |
| DCF (EBITDA 10y) | 413.13 - 559.65 | 478.59 | 4061.6% |
| Fair Value | 203.73 - 203.73 | 203.73 | 1,671.59% |
| P/E | 393.80 - 634.83 | 525.98 | 4473.8% |
| EV/EBITDA | (75.65) - 378.02 | 112.60 | 879.2% |
| EPV | (18.58) - 9.71 | (4.44) | -138.6% |
| DDM - Stable | 112.44 - 236.87 | 174.65 | 1418.7% |
| DDM - Multi | 77.63 - 140.31 | 100.97 | 778.0% |
| Market Cap (mil) | 415.61 |
| Beta | 1.08 |
| Outstanding shares (mil) | 36.14 |
| Enterprise Value (mil) | 3,096.01 |
| Market risk premium | 8.31% |
| Cost of Equity | 20.92% |
| Cost of Debt | 5.50% |
| WACC | 6.53% |