As of 2025-06-09, the Intrinsic Value of Nitin Spinners Ltd (NITINSPIN.NS) is 459.17 INR. This NITINSPIN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 397.00 INR, the upside of Nitin Spinners Ltd is 15.70%.
The range of the Intrinsic Value is 351.81 - 625.47 INR
Based on its market price of 397.00 INR and our intrinsic valuation, Nitin Spinners Ltd (NITINSPIN.NS) is undervalued by 15.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 351.81 - 625.47 | 459.17 | 15.7% |
| DCF (Growth 10y) | 657.66 - 1,066.53 | 819.36 | 106.4% |
| DCF (EBITDA 5y) | 842.54 - 1,057.59 | 970.51 | 144.5% |
| DCF (EBITDA 10y) | 995.66 - 1,317.66 | 1,168.25 | 194.3% |
| Fair Value | 780.09 - 780.09 | 780.09 | 96.50% |
| P/E | 387.55 - 529.91 | 468.10 | 17.9% |
| EV/EBITDA | 336.96 - 684.22 | 469.38 | 18.2% |
| EPV | 42.46 - 90.23 | 66.35 | -83.3% |
| DDM - Stable | 137.04 - 252.34 | 194.69 | -51.0% |
| DDM - Multi | 362.85 - 526.75 | 430.27 | 8.4% |
| Market Cap (mil) | 22,319.34 |
| Beta | 1.17 |
| Outstanding shares (mil) | 56.22 |
| Enterprise Value (mil) | 33,871.34 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.53% |
| Cost of Debt | 7.61% |
| WACC | 12.74% |