As of 2025-07-18, the Intrinsic Value of Navkar Corporation Ltd (NAVKARCORP.NS) is 38.13 INR. This NAVKARCORP.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 127.95 INR, the upside of Navkar Corporation Ltd is -70.20%.
The range of the Intrinsic Value is 30.94 - 51.69 INR
Based on its market price of 127.95 INR and our intrinsic valuation, Navkar Corporation Ltd (NAVKARCORP.NS) is overvalued by 70.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (22.26) - (16.25) | (18.03) | -114.1% |
| DCF (Growth 10y) | (6.18) - 6.86 | (2.43) | -101.9% |
| DCF (EBITDA 5y) | 30.94 - 51.69 | 38.13 | -70.2% |
| DCF (EBITDA 10y) | 20.24 - 47.43 | 30.04 | -76.5% |
| Fair Value | -15.05 - -15.05 | -15.05 | -111.76% |
| P/E | (43.58) - (55.86) | (53.57) | -141.9% |
| EV/EBITDA | (9.02) - 114.87 | 40.63 | -68.2% |
| EPV | (51.52) - (72.42) | (61.97) | -148.4% |
| DDM - Stable | (16.05) - (48.07) | (32.06) | -125.1% |
| DDM - Multi | 0.36 - 1.15 | 0.60 | -99.5% |
| Market Cap (mil) | 19,259.03 |
| Beta | 1.87 |
| Outstanding shares (mil) | 150.52 |
| Enterprise Value (mil) | 20,904.73 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.38% |
| Cost of Debt | 9.93% |
| WACC | 12.72% |