As of 2025-07-08, the Intrinsic Value of Nippon Life India Asset Management Ltd (NAM-INDIA.NS) is 308.82 INR. This NAM-INDIA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 779.20 INR, the upside of Nippon Life India Asset Management Ltd is -60.40%.
The range of the Intrinsic Value is 247.19 - 420.86 INR
Based on its market price of 779.20 INR and our intrinsic valuation, Nippon Life India Asset Management Ltd (NAM-INDIA.NS) is overvalued by 60.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 247.19 - 420.86 | 308.82 | -60.4% |
| DCF (Growth 10y) | 304.88 - 512.04 | 379.28 | -51.3% |
| DCF (EBITDA 5y) | 654.03 - 999.73 | 803.87 | 3.2% |
| DCF (EBITDA 10y) | 610.96 - 1,036.16 | 787.53 | 1.1% |
| Fair Value | 506.60 - 506.60 | 506.60 | -34.98% |
| P/E | 485.93 - 735.18 | 592.95 | -23.9% |
| EV/EBITDA | 598.46 - 940.43 | 757.96 | -2.7% |
| EPV | 80.93 - 106.94 | 93.94 | -87.9% |
| DDM - Stable | 102.65 - 241.32 | 171.99 | -77.9% |
| DDM - Multi | 211.01 - 359.24 | 263.77 | -66.1% |
| Market Cap (mil) | 494,651.75 |
| Beta | 0.92 |
| Outstanding shares (mil) | 634.82 |
| Enterprise Value (mil) | 491,951.44 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.69% |
| Cost of Debt | 6.78% |
| WACC | 14.67% |