NAVINFLUOR.NS
Navin Fluorine International Ltd
Price:
4,268
INR
Volume:
60,663
India | Chemicals
NAVINFLUOR.NS Intrinsic Value
-88.9 %
Upside
What is the intrinsic value of NAVINFLUOR.NS?
As of 2025-05-22, the Intrinsic Value of Navin Fluorine International Ltd (NAVINFLUOR.NS) is 473.03 INR. This NAVINFLUOR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,268.00 INR, the upside of Navin Fluorine International Ltd is -88.9%.
The range of the Intrinsic Value is 307.85 - 767.31 INR.
Is NAVINFLUOR.NS undervalued or overvalued?
Based on its market price of 4,268.00 INR and our intrinsic valuation, Navin Fluorine International Ltd (NAVINFLUOR.NS) is overvalued by 88.9%.
4,268.00 INR
Stock Price
473.03 INR
Intrinsic Value
| Range | Selected | Upside | ||
| a | ||||
| DCF (Growth Exit 5Y) | 307.85 - 767.31 | 473.03 | -88.9% | |
| DCF (Growth Exit 10Y) | 880.7 - 1,870.79 | 1,237.16 | -71.0% | |
| DCF (EBITDA Exit 5Y) | 4,424.51 - 6,456.12 | 5,419.99 | 27.0% | |
| DCF (EBITDA Exit 10Y) | 4,598.49 - 7,873.15 | 6,086.98 | 42.6% | |
| Peter Lynch Fair Value | 290.89 - 290.89 | 290.89 | -93.18% | |
| P/E Multiples | 2,018.74 - 2,838.06 | 2,375.65 | -44.3% | |
| EV/EBITDA Multiples | 1,869.67 - 4,260.83 | 2,976.32 | -30.3% | |
| Dividend Discount Model - Stable | 317.02 - 630.73 | 473.87 | -88.9% | |
| Dividend Discount Model - Multi Stages | 970.56 - 1,495.29 | 1,176.89 | -72.4% | |
| Market Cap (mil) | 211,650 |
| Beta | 0.89 |
| Outstanding shares (mil) | 50 |
| Enterprise Value (mil) | 225,184 |
| Market risk premium | 8.8% |
| Cost of Equity | 14.55% |
| Cost of Debt | 27.45% |
| WACC | 15.0% |