As of 2025-05-14, the Intrinsic Value of Neueon Towers Ltd (NTL.NS) is (1,009.62) INR. This NTL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.98 INR, the upside of Neueon Towers Ltd is -20,373.50%.
The range of the Intrinsic Value is (7,984.03) - (648.84) INR
Based on its market price of 4.98 INR and our intrinsic valuation, Neueon Towers Ltd (NTL.NS) is overvalued by 20,373.50%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (7,984.03) - (648.84) | (1,009.62) | -20373.5% |
| DCF (Growth 10y) | (622.28) - (6,940.97) | (934.92) | -18873.5% |
| DCF (EBITDA 5y) | (451.33) - (550.89) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (485.34) - (612.37) | (1,234.50) | -123450.0% |
| Fair Value | -278.82 - -278.82 | -278.82 | -5,698.76% |
| P/E | (87.87) - (306.65) | (204.19) | -4200.2% |
| EV/EBITDA | (359.08) - (368.07) | (366.91) | -7467.7% |
| EPV | (21.04) - 154.31 | 66.64 | 1238.1% |
| DDM - Stable | (38.91) - (171.21) | (105.06) | -2209.7% |
| DDM - Multi | (16.17) - (74.28) | (28.09) | -664.0% |
| Market Cap (mil) | 281.57 |
| Beta | -0.45 |
| Outstanding shares (mil) | 56.54 |
| Enterprise Value (mil) | 13,365.97 |
| Market risk premium | 8.31% |
| Cost of Equity | 37.78% |
| Cost of Debt | 5.50% |
| WACC | 6.05% |