NESTLEIND.NS
Nestle India Ltd
Price:  
2,391.40 
INR
Volume:  
734,444.00
India | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NESTLEIND.NS Intrinsic Value

-79.10 %
Upside

What is the intrinsic value of NESTLEIND.NS?

As of 2025-06-04, the Intrinsic Value of Nestle India Ltd (NESTLEIND.NS) is 499.26 INR. This NESTLEIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,391.40 INR, the upside of Nestle India Ltd is -79.10%.

The range of the Intrinsic Value is 416.52 - 631.27 INR

Is NESTLEIND.NS undervalued or overvalued?

Based on its market price of 2,391.40 INR and our intrinsic valuation, Nestle India Ltd (NESTLEIND.NS) is overvalued by 79.10%.

2,391.40 INR
Stock Price
499.26 INR
Intrinsic Value
Intrinsic Value Details

NESTLEIND.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 416.52 - 631.27 499.26 -79.1%
DCF (Growth 10y) 516.81 - 758.09 610.83 -74.5%
DCF (EBITDA 5y) 802.34 - 1,241.32 1,018.70 -57.4%
DCF (EBITDA 10y) 807.69 - 1,278.75 1,027.55 -57.0%
Fair Value 521.74 - 521.74 521.74 -78.18%
P/E 646.10 - 2,078.60 1,323.39 -44.7%
EV/EBITDA 687.38 - 1,047.43 823.33 -65.6%
EPV 263.90 - 322.15 293.02 -87.7%
DDM - Stable 183.45 - 377.77 280.61 -88.3%
DDM - Multi 447.46 - 634.45 520.00 -78.3%

NESTLEIND.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,305,692.20
Beta 0.87
Outstanding shares (mil) 964.16
Enterprise Value (mil) 2,308,165.00
Market risk premium 8.31%
Cost of Equity 14.51%
Cost of Debt 8.05%
WACC 14.49%