As of 2025-08-04, the Intrinsic Value of Nikhil Adhesives Ltd (526159.BO) is 66.52 INR. This 526159.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 115.00 INR, the upside of Nikhil Adhesives Ltd is -42.20%.
The range of the Intrinsic Value is 53.39 - 87.75 INR
Based on its market price of 115.00 INR and our intrinsic valuation, Nikhil Adhesives Ltd (526159.BO) is overvalued by 42.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.39 - 87.75 | 66.52 | -42.2% |
| DCF (Growth 10y) | 63.93 - 101.59 | 78.55 | -31.7% |
| DCF (EBITDA 5y) | 120.41 - 199.35 | 167.28 | 45.5% |
| DCF (EBITDA 10y) | 102.55 - 180.85 | 142.95 | 24.3% |
| Fair Value | 91.75 - 91.75 | 91.75 | -20.22% |
| P/E | 62.46 - 85.29 | 77.50 | -32.6% |
| EV/EBITDA | 73.20 - 116.58 | 98.43 | -14.4% |
| EPV | 28.47 - 42.47 | 35.47 | -69.2% |
| DDM - Stable | 14.11 - 27.98 | 21.05 | -81.7% |
| DDM - Multi | 35.88 - 58.14 | 44.60 | -61.2% |
| Market Cap (mil) | 5,283.10 |
| Beta | 1.20 |
| Outstanding shares (mil) | 45.94 |
| Enterprise Value (mil) | 5,818.10 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.01% |
| Cost of Debt | 14.70% |
| WACC | 16.39% |