Narayana Hrudayalaya Intrinsic Value
Narayana Hrudayalaya (NH) median intrinsic value is ₹588.45 from 9 valuation models (range ₹392–₹981), vs current price ₹1961.50 — -70.0% downside (Trading Above Calculated Value), margin of safety -100.0%. Analyse NH promoter holding to track promoter, FII and institutional holdings.
NH Valuation Methods Summary — DCF, Graham Number & P/E
Narayana Hrudayalaya intrinsic value across 9 models vs current price ₹1961.50 — upside/downside and value range per method. Read NH dividend payout details for the complete payout history and dividend yield track record.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹588.45 | ₹470.76 - ₹706.14 | -70.0% | EPS: ₹44.08, Sector P/E: 12x |
| Book Value Method | asset | ₹392.30 | ₹353.07 - ₹431.53 | -80.0% | Book Value/Share: ₹222.40, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹588.45 | ₹529.61 - ₹647.30 | -70.0% | Revenue/Share: ₹514.31, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹784.60 | ₹706.14 - ₹863.06 | -60.0% | EBITDA: ₹2132.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹784.60 | ₹627.68 - ₹941.52 | -60.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹588.45 | ₹529.61 - ₹647.30 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹588.45 | ₹529.61 - ₹647.30 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹980.75 | ₹882.68 - ₹1078.83 | -50.0% | ROE: 19.7%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹588.45 | ₹529.61 - ₹647.30 | -70.0% | EPS: ₹44.08, BVPS: ₹222.40 |
NH Intrinsic Value vs Market Price — All Valuation Models
Narayana Hrudayalaya fair value range ₹392–₹981 vs current market price ₹1961.50 across 9 valuation models. For current market price and key ratios, visit Narayana Hrudayalaya stock price NSE.
NH Intrinsic Value Analysis — Undervalued or Overvalued?
Narayana Hrudayalaya median intrinsic value ₹588.45, current price ₹1961.50 — Trading Above Calculated Value by 70.0%, margin of safety -100.0%.
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 ₹588.45 (median value). With the current market price of ₹1961.50, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹392.30 to ₹980.75, indicating ₹392.30 - ₹980.75.
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%.
NH Financial Health — Key Ratios vs Industry Benchmarks
Narayana Hrudayalaya financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 0.64 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 19.7% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 19.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.84x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
NH Cash Flow Quality — Operating & Free Cash Flow
Narayana Hrudayalaya operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| 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 |