As of 2025-08-03, the Intrinsic Value of Ngl Fine Chem Ltd (524774.BO) is 831.61 INR. This 524774.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,283.05 INR, the upside of Ngl Fine Chem Ltd is -35.20%.
The range of the Intrinsic Value is 678.19 - 1,083.37 INR
Based on its market price of 1,283.05 INR and our intrinsic valuation, Ngl Fine Chem Ltd (524774.BO) is overvalued by 35.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 678.19 - 1,083.37 | 831.61 | -35.2% |
| DCF (Growth 10y) | 974.72 - 1,541.64 | 1,191.23 | -7.2% |
| DCF (EBITDA 5y) | 1,405.10 - 2,035.91 | 1,654.47 | 28.9% |
| DCF (EBITDA 10y) | 1,569.08 - 2,409.05 | 1,902.99 | 48.3% |
| Fair Value | 558.46 - 558.46 | 558.46 | -56.47% |
| P/E | 1,579.88 - 3,660.91 | 2,534.93 | 97.6% |
| EV/EBITDA | 1,079.04 - 1,788.01 | 1,342.45 | 4.6% |
| EPV | 175.18 - 227.16 | 201.17 | -84.3% |
| DDM - Stable | 477.91 - 1,007.87 | 742.89 | -42.1% |
| DDM - Multi | 623.89 - 1,050.79 | 785.49 | -38.8% |
| Market Cap (mil) | 9,753.69 |
| Beta | 1.47 |
| Outstanding shares (mil) | 7.60 |
| Enterprise Value (mil) | 10,058.43 |
| Market risk premium | 6.92% |
| Cost of Equity | 14.70% |
| Cost of Debt | 5.00% |
| WACC | 14.40% |