As of 2025-05-03, the Intrinsic Value of Narayana Hrudayalaya Ltd (NH.NS) is 856.35 INR. This NH.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,759.80 INR, the upside of Narayana Hrudayalaya Ltd is -51.30%.
The range of the Intrinsic Value is 669.09 - 1,194.13 INR
Based on its market price of 1,759.80 INR and our intrinsic valuation, Narayana Hrudayalaya Ltd (NH.NS) is overvalued by 51.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 669.09 - 1,194.13 | 856.35 | -51.3% |
| DCF (Growth 10y) | 947.01 - 1,628.01 | 1,191.95 | -32.3% |
| DCF (EBITDA 5y) | 1,508.68 - 2,133.54 | 1,850.25 | 5.1% |
| DCF (EBITDA 10y) | 1,720.06 - 2,585.82 | 2,159.40 | 22.7% |
| Fair Value | 964.59 - 964.59 | 964.59 | -45.19% |
| P/E | 848.07 - 1,356.60 | 1,098.49 | -37.6% |
| EV/EBITDA | 1,017.14 - 1,367.97 | 1,166.89 | -33.7% |
| EPV | 135.44 - 185.40 | 160.42 | -90.9% |
| DDM - Stable | 252.22 - 577.70 | 414.96 | -76.4% |
| DDM - Multi | 553.57 - 974.37 | 705.02 | -59.9% |
| Market Cap (mil) | 357,415.38 |
| Beta | 0.60 |
| Outstanding shares (mil) | 203.10 |
| Enterprise Value (mil) | 371,157.78 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.36% |
| Cost of Debt | 6.79% |
| WACC | 12.05% |