As of 2025-05-04, the Intrinsic Value of National Fertilizers Ltd (NFL.NS) is 165.47 INR. This NFL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 84.28 INR, the upside of National Fertilizers Ltd is 96.30%.
The range of the Intrinsic Value is 122.46 - 247.36 INR
Based on its market price of 84.28 INR and our intrinsic valuation, National Fertilizers Ltd (NFL.NS) is undervalued by 96.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 122.46 - 247.36 | 165.47 | 96.3% |
| DCF (Growth 10y) | 162.56 - 312.63 | 214.85 | 154.9% |
| DCF (EBITDA 5y) | 164.74 - 273.02 | 202.64 | 140.4% |
| DCF (EBITDA 10y) | 192.50 - 332.98 | 243.43 | 188.8% |
| Fair Value | 130.90 - 130.90 | 130.90 | 55.32% |
| P/E | 93.20 - 124.41 | 107.71 | 27.8% |
| EV/EBITDA | 64.35 - 123.22 | 91.54 | 8.6% |
| EPV | 61.14 - 101.32 | 81.23 | -3.6% |
| DDM - Stable | 17.60 - 36.93 | 27.27 | -67.6% |
| DDM - Multi | 76.86 - 128.21 | 96.34 | 14.3% |
| Market Cap (mil) | 41,346.08 |
| Beta | 1.72 |
| Outstanding shares (mil) | 490.58 |
| Enterprise Value (mil) | 54,797.48 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.79% |
| Cost of Debt | 9.41% |
| WACC | 12.71% |