As of 2025-10-13, the Intrinsic Value of NLC India Ltd (NLCINDIA.NS) is 147.26 INR. This NLCINDIA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 270.05 INR, the upside of NLC India Ltd is -45.50%.
The range of the Intrinsic Value is 85.77 - 254.82 INR
Based on its market price of 270.05 INR and our intrinsic valuation, NLC India Ltd (NLCINDIA.NS) is overvalued by 45.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 85.77 - 254.82 | 147.26 | -45.5% |
| DCF (Growth 10y) | 157.42 - 360.52 | 232.05 | -14.1% |
| DCF (EBITDA 5y) | 451.69 - 598.23 | 516.68 | 91.3% |
| DCF (EBITDA 10y) | 451.01 - 667.91 | 546.31 | 102.3% |
| Fair Value | 314.00 - 314.00 | 314.00 | 16.28% |
| P/E | 264.70 - 484.61 | 354.54 | 31.3% |
| EV/EBITDA | 246.01 - 326.42 | 290.79 | 7.7% |
| EPV | (77.08) - (55.96) | (66.52) | -124.6% |
| DDM - Stable | 88.40 - 180.41 | 134.41 | -50.2% |
| DDM - Multi | 135.33 - 217.27 | 166.99 | -38.2% |
| Market Cap (mil) | 374,462.12 |
| Beta | 1.75 |
| Outstanding shares (mil) | 1,386.64 |
| Enterprise Value (mil) | 595,551.10 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.31% |
| Cost of Debt | 9.27% |
| WACC | 13.06% |