As of 2025-07-01, the Intrinsic Value of Nila Infrastructures Ltd (NILAINFRA.NS) is 4.95 INR. This NILAINFRA.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 12.44 INR, the upside of Nila Infrastructures Ltd is -60.20%.
The range of the Intrinsic Value is (4.05) - 19.34 INR
Based on its market price of 12.44 INR and our intrinsic valuation, Nila Infrastructures Ltd (NILAINFRA.NS) is overvalued by 60.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (31.51) - (22.57) | (25.26) | -303.1% |
| DCF (Growth 10y) | (20.93) - (24.16) | (22.05) | -277.2% |
| DCF (EBITDA 5y) | (5.68) - 7.24 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (4.05) - 19.34 | 4.95 | -60.2% |
| Fair Value | 13.46 - 13.46 | 13.46 | 8.24% |
| P/E | 10.20 - 12.51 | 11.82 | -5.0% |
| EV/EBITDA | 6.65 - 12.41 | 10.16 | -18.3% |
| EPV | 6.68 - 9.83 | 8.25 | -33.6% |
| DDM - Stable | 3.27 - 9.94 | 6.60 | -46.9% |
| DDM - Multi | 10.97 - 27.82 | 15.96 | 28.3% |
| Market Cap (mil) | 4,899.99 |
| Beta | 1.47 |
| Outstanding shares (mil) | 393.89 |
| Enterprise Value (mil) | 4,914.79 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.21% |
| Cost of Debt | 9.34% |
| WACC | 11.90% |