What is the intrinsic value of NDL.NS?

As of 2026-04-02, the Intrinsic Value of Nandan Denim Ltd (NDL.NS) is 1.17 INR. This NDL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.20 INR, the upside of Nandan Denim Ltd is -46.80%.

The range of the Intrinsic Value is 0.78 - 1.76 INR

Is NDL.NS undervalued or overvalued?

Based on its market price of 2.20 INR and our intrinsic valuation, Nandan Denim Ltd (NDL.NS) is overvalued by 46.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.78 - 1.76	1.17	-46.8%
DCF (Growth 10y)	1.13 - 2.09	1.51	-31.2%
DCF (EBITDA 5y)	2.40 - 2.90	2.60	18.0%
DCF (EBITDA 10y)	2.16 - 2.82	2.44	10.9%
Fair Value	5.94 - 5.94	5.94	170.01%
P/E	2.13 - 2.88	2.48	12.7%
EV/EBITDA	1.92 - 3.83	2.77	26.1%
EPV	4.56 - 5.71	5.14	133.5%
DDM - Stable	1.00 - 1.93	1.47	-33.4%
DDM - Multi	0.86 - 1.31	1.04	-52.7%