As of 2026-06-16, the Intrinsic Value of Naga Dhunseri Group Ltd (NDGL.NS) is 8,602.91 INR. This NDGL.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 2,605.00 INR, the upside of Naga Dhunseri Group Ltd is 230.20%.
The range of the Intrinsic Value is 5,466.32 - 13,374.40 INR
Based on its market price of 2,605.00 INR and our intrinsic valuation, Naga Dhunseri Group Ltd (NDGL.NS) is undervalued by 230.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (47,072.68) - (26,752.37) | (33,636.90) | -1391.2% |
| DCF (Growth 10y) | (42,521.87) - (73,035.48) | (52,892.00) | -2130.4% |
| DCF (EBITDA 5y) | 5,466.32 - 13,374.40 | 8,602.91 | 230.2% |
| DCF (EBITDA 10y) | 44,285.25 - 83,568.54 | 59,820.59 | 2196.4% |
| Fair Value | -466.62 - -466.62 | -466.62 | -117.91% |
| P/E | (1,202.03) - (1,114.30) | (1,213.22) | -146.6% |
| EV/EBITDA | (12,294.70) - 3,488.21 | (5,797.48) | -322.6% |
| EPV | 5,269.87 - 5,880.36 | 5,575.11 | 114.0% |
| DDM - Stable | (665.62) - (1,381.11) | (1,023.36) | -139.3% |
| DDM - Multi | 1,936.68 - 3,130.68 | 2,394.27 | -8.1% |
| Market Cap (mil) | 2,605.00 |
| Beta | 1.15 |
| Outstanding shares (mil) | 1.00 |
| Enterprise Value (mil) | 4,661.10 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.95% |
| Cost of Debt | 5.00% |
| WACC | 8.10% |