As of 2025-07-16, the Intrinsic Value of Navin Fluorine International Ltd (NAVINFLUOR.NS) is 454.54 INR. This NAVINFLUOR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,080.60 INR, the upside of Navin Fluorine International Ltd is -91.10%.
The range of the Intrinsic Value is 306.79 - 703.06 INR
Based on its market price of 5,080.60 INR and our intrinsic valuation, Navin Fluorine International Ltd (NAVINFLUOR.NS) is overvalued by 91.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 306.79 - 703.06 | 454.54 | -91.1% |
| DCF (Growth 10y) | 878.17 - 1,721.93 | 1,193.57 | -76.5% |
| DCF (EBITDA 5y) | 5,266.92 - 7,044.95 | 6,137.63 | 20.8% |
| DCF (EBITDA 10y) | 5,387.94 - 8,356.25 | 6,751.63 | 32.9% |
| Fair Value | 290.89 - 290.89 | 290.89 | -94.27% |
| P/E | 2,300.32 - 3,057.20 | 2,583.99 | -49.1% |
| EV/EBITDA | 2,274.90 - 4,880.35 | 3,324.07 | -34.6% |
| EPV | (200.85) - (180.70) | (190.78) | -103.8% |
| DDM - Stable | 311.68 - 599.79 | 455.73 | -91.0% |
| DDM - Multi | 950.80 - 1,411.77 | 1,135.78 | -77.6% |
| Market Cap (mil) | 251,946.95 |
| Beta | 0.68 |
| Outstanding shares (mil) | 49.59 |
| Enterprise Value (mil) | 265,480.84 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.90% |
| Cost of Debt | 27.44% |
| WACC | 15.20% |