As of 2025-07-10, the Intrinsic Value of NRB Industrial Bearings Ltd (NIBL.NS) is 82.79 INR. This NIBL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.79 INR, the upside of NRB Industrial Bearings Ltd is 197.9%.

The range of the Intrinsic Value is 52.12 - 145.17 INR.

Is NIBL.NS undervalued or overvalued?

Based on its market price of 27.79 INR and our intrinsic valuation, NRB Industrial Bearings Ltd (NIBL.NS) is undervalued by 197.9%.

27.79 INR

Stock Price

82.79 INR

Intrinsic Value

Intrinsic Value Details

NIBL.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	52.12 - 145.17	82.79	197.9%
DCF (Growth Exit 10Y)	70.41 - 184.66	108.12	289.1%
DCF (EBITDA Exit 5Y)	73.73 - 176.58	119.32	329.4%
Peter Lynch Fair Value	38.46 - 38.46	38.46	38.39%
P/E Multiples	104.36 - 186.15	137.51	394.8%
EV/EBITDA Multiples	(71.37) - 102.32	0.63	-97.7%
Earnings Power Value	31.78 - 89.07	60.43	117.4%
Dividend Discount Model - Stable	21.61 - 52.05	36.83	32.5%
Dividend Discount Model - Multi Stages	12.96 - 29.41	18.50	-33.4%

NIBL.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Bemco Hydraulics Ltd	1,210.76 - 2,006.1	1,505.61	-49.6%
Fluidomat Ltd	949.19 - 1,583.7	1,177.40	-9.4%
LOYAL EQUIPMENTS Ltd	188.75 - 285.81	226.06	-35.0%
Galaxy Bearings Ltd	370.73 - 660.07	473.22	-48.6%
Brady And Morris Engineering Co Ltd	1,622.31 - 2,388.95	1,918.41	1.0%
Emkay Taps And Cutting Tools Ltd	184.79 - 250.06	211.54	-16.1%
DHP India Ltd	1,495.18 - 1,791.76	1,627.85	135.9%
Somi Conveyor Beltings Ltd	63.1 - 105.82	79.05	-49.6%
Tamboli Capital Ltd	20.76 - 201.53	22.71	-86.9%
SNL Bearings Ltd	275.44 - 421.27	330.26	-18.9%

NIBL.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	673
Beta	0.56
Outstanding shares (mil)	24
Enterprise Value (mil)	1,768

Market risk premium	8.8%
Cost of Equity	19.6%
Cost of Debt	5.5%
WACC	9.6%