NOCIL.NS
Nocil Ltd
Price:  
200.42 
INR
Volume:  
829,701
India | Chemicals

NOCIL.NS Intrinsic Value

-45.3 %
Upside

What is the intrinsic value of NOCIL.NS?

As of 2025-07-06, the Intrinsic Value of Nocil Ltd (NOCIL.NS) is 109.70 INR. This NOCIL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 200.42 INR, the upside of Nocil Ltd is -45.3%.

The range of the Intrinsic Value is 90.67 - 139.95 INR.

Is NOCIL.NS undervalued or overvalued?

Based on its market price of 200.42 INR and our intrinsic valuation, Nocil Ltd (NOCIL.NS) is overvalued by 45.3%.

200.42 INR
Stock Price
109.70 INR
Intrinsic Value
Intrinsic Value Details

NOCIL.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 90.67 - 139.95 109.70 -45.3%
DCF (Growth Exit 10Y) 116.42 - 175.23 139.39 -30.4%
DCF (EBITDA Exit 5Y) 167.82 - 258.25 189.71 -5.3%
DCF (EBITDA Exit 10Y) 176.47 - 280.16 205.76 2.7%
Peter Lynch Fair Value 30.8 - 30.8 30.8 -84.63%
P/E Multiples 113.71 - 200.44 155.70 -22.3%
EV/EBITDA Multiples 104 - 158.15 120.72 -39.8%
Earnings Power Value 91.11 - 111.49 101.30 -49.5%
Dividend Discount Model - Stable 31.96 - 65.4 48.68 -75.7%
Dividend Discount Model - Multi Stages 83.94 - 129.87 101.73 -49.2%

NOCIL.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)33,474
Beta1.31
Outstanding shares (mil)167
Enterprise Value (mil)33,328
Market risk premium8.8%
Cost of Equity15%
Cost of Debt13.8%
WACC15.0%