As of 2025-05-04, the Intrinsic Value of Nicco Parks & Resorts Ltd (526721.BO) is 68.66 INR. This 526721.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 116.95 INR, the upside of Nicco Parks & Resorts Ltd is -41.30%.
The range of the Intrinsic Value is 53.41 - 101.58 INR
Based on its market price of 116.95 INR and our intrinsic valuation, Nicco Parks & Resorts Ltd (526721.BO) is overvalued by 41.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.41 - 101.58 | 68.66 | -41.3% |
| DCF (Growth 10y) | 59.33 - 106.79 | 74.48 | -36.3% |
| DCF (EBITDA 5y) | 42.94 - 107.94 | 73.91 | -36.8% |
| DCF (EBITDA 10y) | 50.54 - 111.69 | 78.50 | -32.9% |
| Fair Value | 124.82 - 124.82 | 124.82 | 6.73% |
| P/E | 60.02 - 100.06 | 76.21 | -34.8% |
| EV/EBITDA | 33.47 - 111.73 | 55.96 | -52.2% |
| EPV | 45.80 - 55.01 | 50.40 | -56.9% |
| DDM - Stable | 28.67 - 72.52 | 50.60 | -56.7% |
| DDM - Multi | 32.46 - 63.10 | 42.79 | -63.4% |
| Market Cap (mil) | 5,473.26 |
| Beta | 0.03 |
| Outstanding shares (mil) | 46.80 |
| Enterprise Value (mil) | 5,185.54 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.19% |
| Cost of Debt | 7.46% |
| WACC | 9.37% |