What is the intrinsic value of NECCLTD.NS?

As of 2025-07-21, the Intrinsic Value of North Eastern Carrying Corporation Ltd (NECCLTD.NS) is 21.39 INR. This NECCLTD.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.83 INR, the upside of North Eastern Carrying Corporation Ltd is -6.30%.

The range of the Intrinsic Value is 15.65 - 31.12 INR

Is NECCLTD.NS undervalued or overvalued?

Based on its market price of 22.83 INR and our intrinsic valuation, North Eastern Carrying Corporation Ltd (NECCLTD.NS) is overvalued by 6.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	15.65 - 31.12	21.39	-6.3%
DCF (Growth 10y)	23.00 - 41.94	30.10	31.9%
DCF (EBITDA 5y)	27.77 - 41.75	36.77	61.1%
DCF (EBITDA 10y)	31.87 - 49.96	42.08	84.3%
Fair Value	25.59 - 25.59	25.59	12.10%
P/E	20.31 - 39.07	28.19	23.5%
EV/EBITDA	11.03 - 17.01	15.64	-31.5%
EPV	10.28 - 16.09	13.19	-42.2%
DDM - Stable	4.30 - 9.11	6.71	-70.6%
DDM - Multi	11.75 - 20.59	15.07	-34.0%