As of 2026-04-03, the Intrinsic Value of National Fertilizers Ltd (NFL.NS) is 143.43 INR. This NFL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.36 INR, the upside of National Fertilizers Ltd is 106.80%.
The range of the Intrinsic Value is 95.75 - 226.63 INR
Based on its market price of 69.36 INR and our intrinsic valuation, National Fertilizers Ltd (NFL.NS) is undervalued by 106.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 95.75 - 226.63 | 143.43 | 106.8% |
| DCF (Growth 10y) | 134.67 - 275.40 | 186.63 | 169.1% |
| DCF (EBITDA 5y) | 87.74 - 194.44 | 129.54 | 86.8% |
| DCF (EBITDA 10y) | 127.00 - 244.34 | 173.10 | 149.6% |
| Fair Value | 99.24 - 99.24 | 99.24 | 43.08% |
| P/E | 53.27 - 124.75 | 82.80 | 19.4% |
| EV/EBITDA | (21.06) - 27.36 | 10.31 | -85.1% |
| EPV | 14.97 - 51.39 | 33.18 | -52.2% |
| DDM - Stable | 16.57 - 34.90 | 25.73 | -62.9% |
| DDM - Multi | 105.16 - 176.83 | 132.29 | 90.7% |
| Market Cap (mil) | 34,026.63 |
| Beta | 1.57 |
| Outstanding shares (mil) | 490.58 |
| Enterprise Value (mil) | 78,803.83 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.50% |
| Cost of Debt | 8.84% |
| WACC | 12.21% |