As of 2025-08-04, the Intrinsic Value of Nahar Capital and Financial Services Ltd (NAHARCAP.NS) is 17.10 INR. This NAHARCAP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 301.20 INR, the upside of Nahar Capital and Financial Services Ltd is -94.30%.
The range of the Intrinsic Value is 11.37 - 28.12 INR
Based on its market price of 301.20 INR and our intrinsic valuation, Nahar Capital and Financial Services Ltd (NAHARCAP.NS) is overvalued by 94.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.37 - 28.12 | 17.10 | -94.3% |
| DCF (Growth 10y) | 7.42 - 16.80 | 10.73 | -96.4% |
| DCF (EBITDA 5y) | 82.96 - 172.22 | 97.65 | -67.6% |
| DCF (EBITDA 10y) | 54.62 - 132.96 | 70.23 | -76.7% |
| Fair Value | 743.47 - 743.47 | 743.47 | 146.83% |
| P/E | 334.84 - 573.96 | 449.92 | 49.4% |
| EV/EBITDA | 113.05 - 194.91 | 133.41 | -55.7% |
| EPV | 38.79 - 53.81 | 46.30 | -84.6% |
| DDM - Stable | 155.74 - 382.80 | 269.27 | -10.6% |
| DDM - Multi | 154.91 - 309.41 | 207.82 | -31.0% |
| Market Cap (mil) | 5,045.10 |
| Beta | 1.40 |
| Outstanding shares (mil) | 16.75 |
| Enterprise Value (mil) | 5,089.32 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.18% |
| Cost of Debt | 7.46% |
| WACC | 14.09% |