As of 2026-04-03, the Intrinsic Value of Nahar Spinning Mills Ltd (NAHARSPING.NS) is 138.16 INR. This NAHARSPING.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 226.02 INR, the upside of Nahar Spinning Mills Ltd is -38.90%.
The range of the Intrinsic Value is 38.87 - 373.34 INR
Based on its market price of 226.02 INR and our intrinsic valuation, Nahar Spinning Mills Ltd (NAHARSPING.NS) is overvalued by 38.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.87 - 373.34 | 138.16 | -38.9% |
| DCF (Growth 10y) | 185.65 - 739.93 | 351.06 | 55.3% |
| DCF (EBITDA 5y) | 487.52 - 1,137.96 | 741.55 | 228.1% |
| DCF (EBITDA 10y) | 490.61 - 1,355.16 | 809.49 | 258.1% |
| Fair Value | 144.27 - 144.27 | 144.27 | -36.17% |
| P/E | 68.44 - 197.38 | 125.04 | -44.7% |
| EV/EBITDA | 191.32 - 443.00 | 268.41 | 18.8% |
| EPV | 50.26 - 228.66 | 139.46 | -38.3% |
| DDM - Stable | 20.68 - 42.32 | 31.50 | -86.1% |
| DDM - Multi | 190.10 - 309.78 | 236.22 | 4.5% |
| Market Cap (mil) | 8,152.54 |
| Beta | 0.92 |
| Outstanding shares (mil) | 36.07 |
| Enterprise Value (mil) | 15,746.76 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.90% |
| Cost of Debt | 10.79% |
| WACC | 12.02% |