Narayana Hrudayalaya Intrinsic Value
NH Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹610.56 | ₹488.45 - ₹732.67 | -68.5% | EPS: ₹50.88, Sector P/E: 12x |
| Book Value Method | asset | ₹387.28 | ₹348.55 - ₹426.01 | -80.0% | Book Value/Share: ₹177.84, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹580.92 | ₹522.83 - ₹639.01 | -70.0% | Revenue/Share: ₹327.06, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹774.56 | ₹697.10 - ₹852.02 | -60.0% | EBITDA: ₹1700.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹774.56 | ₹619.65 - ₹929.47 | -60.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹580.92 | ₹522.83 - ₹639.01 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹580.92 | ₹522.83 - ₹639.01 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹968.20 | ₹871.38 - ₹1065.02 | -50.0% | ROE: 28.6%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹580.92 | ₹522.83 - ₹639.01 | -70.0% | EPS: ₹50.88, BVPS: ₹177.84 |
Want to compare with current market value? Check NH share price latest .
Valuation Comparison Chart
NH Intrinsic Value Analysis
What is the intrinsic value of NH?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Narayana Hrudayalaya (NH) is ₹580.92 (median value). With the current market price of ₹1936.40, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹387.28 to ₹968.20, indicating ₹387.28 - ₹968.20.
Is NH undervalued or overvalued?
Based on our multi-method analysis, Narayana Hrudayalaya (NH) appears to be trading above calculated value by approximately 70.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 1.04 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 2.00 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 28.6% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 24.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.92x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Narayana Hrudayalaya
Additional stock information and data for NH
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹986 Cr | ₹324 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹1,067 Cr | ₹338 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹1,085 Cr | ₹497 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹485 Cr | ₹352 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹304 Cr | ₹248 Cr | Positive Free Cash Flow | 8/10 |