As of 2025-08-08, the Intrinsic Value of National Plastic Industries Ltd (526616.BO) is 51.72 INR. This 526616.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.65 INR, the upside of National Plastic Industries Ltd is -18.70%.
The range of the Intrinsic Value is 40.58 - 67.83 INR
Based on its market price of 63.65 INR and our intrinsic valuation, National Plastic Industries Ltd (526616.BO) is overvalued by 18.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.58 - 67.83 | 51.72 | -18.7% |
| DCF (Growth 10y) | 50.47 - 76.35 | 61.18 | -3.9% |
| DCF (EBITDA 5y) | 85.04 - 110.79 | 93.00 | 46.1% |
| DCF (EBITDA 10y) | 79.16 - 105.72 | 88.58 | 39.2% |
| Fair Value | 102.81 - 102.81 | 102.81 | 61.53% |
| P/E | 71.85 - 99.36 | 82.64 | 29.8% |
| EV/EBITDA | 60.21 - 104.73 | 70.96 | 11.5% |
| EPV | 151.18 - 179.14 | 165.16 | 159.5% |
| DDM - Stable | 17.49 - 31.83 | 24.66 | -61.3% |
| DDM - Multi | 30.84 - 44.71 | 36.58 | -42.5% |
| Market Cap (mil) | 581.12 |
| Beta | 1.00 |
| Outstanding shares (mil) | 9.13 |
| Enterprise Value (mil) | 834.16 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.04% |
| Cost of Debt | 5.00% |
| WACC | 12.23% |