As of 2025-05-20, the Intrinsic Value of NCC Ltd (NCC.NS) is 142.69 INR. This NCC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 235.44 INR, the upside of NCC Ltd is -39.40%.
The range of the Intrinsic Value is 111.37 - 197.50 INR
Based on its market price of 235.44 INR and our intrinsic valuation, NCC Ltd (NCC.NS) is overvalued by 39.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 111.37 - 197.50 | 142.69 | -39.4% |
| DCF (Growth 10y) | 208.74 - 384.62 | 272.70 | 15.8% |
| DCF (EBITDA 5y) | 292.36 - 556.82 | 395.24 | 67.9% |
| DCF (EBITDA 10y) | 355.08 - 747.89 | 501.59 | 113.0% |
| Fair Value | 155.49 - 155.49 | 155.49 | -33.96% |
| P/E | 235.81 - 315.52 | 275.11 | 16.9% |
| EV/EBITDA | 228.18 - 390.48 | 266.33 | 13.1% |
| EPV | 79.44 - 116.38 | 97.91 | -58.4% |
| DDM - Stable | 53.38 - 111.54 | 82.46 | -65.0% |
| DDM - Multi | 172.06 - 282.89 | 214.28 | -9.0% |
| Market Cap (mil) | 147,821.00 |
| Beta | 1.66 |
| Outstanding shares (mil) | 627.85 |
| Enterprise Value (mil) | 156,575.50 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.58% |
| Cost of Debt | 22.60% |
| WACC | 16.63% |