As of 2025-08-08, the Intrinsic Value of Nelco Ltd (NELCO.NS) is 149.69 INR. This NELCO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 869.65 INR, the upside of Nelco Ltd is -82.80%.
The range of the Intrinsic Value is 118.81 - 203.22 INR
Based on its market price of 869.65 INR and our intrinsic valuation, Nelco Ltd (NELCO.NS) is overvalued by 82.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 118.81 - 203.22 | 149.69 | -82.8% |
| DCF (Growth 10y) | 137.71 - 222.72 | 169.29 | -80.5% |
| DCF (EBITDA 5y) | 315.63 - 403.12 | 367.66 | -57.7% |
| DCF (EBITDA 10y) | 263.15 - 368.98 | 318.54 | -63.4% |
| Fair Value | 14.83 - 14.83 | 14.83 | -98.29% |
| P/E | 143.71 - 430.24 | 240.71 | -72.3% |
| EV/EBITDA | 261.23 - 435.49 | 318.38 | -63.4% |
| EPV | 111.96 - 147.83 | 129.89 | -85.1% |
| DDM - Stable | 15.95 - 35.63 | 25.79 | -97.0% |
| DDM - Multi | 100.43 - 165.81 | 124.43 | -85.7% |
| Market Cap (mil) | 19,845.41 |
| Beta | 2.32 |
| Outstanding shares (mil) | 22.82 |
| Enterprise Value (mil) | 20,232.01 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.25% |
| Cost of Debt | 9.08% |
| WACC | 14.05% |