As of 2025-06-19, the Intrinsic Value of Nexus Surgical and Medicare Ltd (538874.BO) is 9.27 INR. This 538874.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.39 INR, the upside of Nexus Surgical and Medicare Ltd is -46.70%.
The range of the Intrinsic Value is 7.65 - 12.03 INR
Based on its market price of 17.39 INR and our intrinsic valuation, Nexus Surgical and Medicare Ltd (538874.BO) is overvalued by 46.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.65 - 12.03 | 9.27 | -46.7% |
| DCF (Growth 10y) | 9.22 - 13.71 | 10.89 | -37.4% |
| DCF (EBITDA 5y) | 9.22 - 20.52 | 15.04 | -13.5% |
| DCF (EBITDA 10y) | 9.93 - 19.90 | 14.98 | -13.8% |
| Fair Value | 4.27 - 4.27 | 4.27 | -75.43% |
| P/E | 8.36 - 17.40 | 14.92 | -14.2% |
| EV/EBITDA | 6.97 - 39.59 | 19.41 | 11.6% |
| EPV | 30.00 - 32.58 | 31.29 | 79.9% |
| DDM - Stable | 5.32 - 10.15 | 7.74 | -55.5% |
| DDM - Multi | 3.30 - 4.84 | 3.92 | -77.5% |
| Market Cap (mil) | 95.12 |
| Beta | -0.43 |
| Outstanding shares (mil) | 5.47 |
| Enterprise Value (mil) | 94.37 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.41% |
| Cost of Debt | 5.00% |
| WACC | 8.15% |