As of 2025-06-15, the Intrinsic Value of NBCC (India) Ltd (NBCC.NS) is 61.02 INR. This NBCC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 120.64 INR, the upside of NBCC (India) Ltd is -49.40%.
The range of the Intrinsic Value is 55.04 - 69.72 INR
Based on its market price of 120.64 INR and our intrinsic valuation, NBCC (India) Ltd (NBCC.NS) is overvalued by 49.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55.04 - 69.72 | 61.02 | -49.4% |
| DCF (Growth 10y) | 71.35 - 92.23 | 79.93 | -33.7% |
| DCF (EBITDA 5y) | 70.68 - 87.33 | 74.40 | -38.3% |
| DCF (EBITDA 10y) | 83.63 - 106.97 | 90.50 | -25.0% |
| Fair Value | 50.10 - 50.10 | 50.10 | -58.47% |
| P/E | 39.23 - 64.21 | 45.03 | -62.7% |
| EV/EBITDA | 42.78 - 51.07 | 45.45 | -62.3% |
| EPV | 28.77 - 30.21 | 29.49 | -75.6% |
| DDM - Stable | 9.54 - 17.95 | 13.74 | -88.6% |
| DDM - Multi | 34.65 - 49.43 | 40.67 | -66.3% |
| Market Cap (mil) | 325,728.00 |
| Beta | 2.05 |
| Outstanding shares (mil) | 2,700.00 |
| Enterprise Value (mil) | 268,573.70 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.38% |
| Cost of Debt | 184.61% |
| WACC | 15.38% |