As of 2025-06-02, the Intrinsic Value of National Steel and Agro Industries Ltd (NATNLSTEEL.NS) is 44.90 INR. This NATNLSTEEL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.95 INR, the upside of National Steel and Agro Industries Ltd is 1,036.80%.
The range of the Intrinsic Value is 24.55 - 145.57 INR
Based on its market price of 3.95 INR and our intrinsic valuation, National Steel and Agro Industries Ltd (NATNLSTEEL.NS) is undervalued by 1,036.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.55 - 145.57 | 44.90 | 1036.8% |
| DCF (Growth 10y) | 45.17 - 248.76 | 79.56 | 1914.1% |
| DCF (EBITDA 5y) | (383.52) - (397.41) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (349.06) - (357.73) | (1,234.50) | -123450.0% |
| Fair Value | -151.24 - -151.24 | -151.24 | -3,928.76% |
| P/E | (457.94) - (488.79) | (497.57) | -12696.6% |
| EV/EBITDA | (322.27) - (315.51) | (319.15) | -8179.7% |
| EPV | 435.00 - 890.27 | 662.63 | 16675.5% |
| DDM - Stable | (3.98) - (43.88) | (23.93) | -705.8% |
| DDM - Multi | (1.84) - (19.58) | (3.25) | -182.2% |
| Market Cap (mil) | 175.78 |
| Beta | -1.58 |
| Outstanding shares (mil) | 44.50 |
| Enterprise Value (mil) | 15,497.77 |
| Market risk premium | 8.31% |
| Cost of Equity | 298.75% |
| Cost of Debt | 5.00% |
| WACC | 7.27% |