NDA Securities Intrinsic Value

NDASEC • Financial Services
Current Stock Price
₹32.32
Primary Intrinsic Value
₹16.00
Market Cap
₹19.4 Cr
-50.5% Downside
Median Value
₹16.00
Value Range
₹10 - ₹31
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

NDASEC Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Book Value Method asset ₹16.00 ₹14.40 - ₹17.60 -50.5% Book Value/Share: ₹20.00, P/B: 0.8x
Revenue Multiple Method revenue ₹9.70 ₹8.73 - ₹10.67 -70.0% Revenue/Share: ₹6.67, P/S: 1.0x
Simple DCF (5Y) dcf ₹30.95 ₹24.76 - ₹37.14 -4.2% CF Growth: 5.0%, Discount: 15%
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check NDASEC share price latest .

Valuation Comparison Chart

NDASEC Intrinsic Value Analysis

What is the intrinsic value of NDASEC?

Based on our comprehensive analysis using 3 different valuation methods, the estimated intrinsic value of NDA Securities (NDASEC) is ₹16.00 (median value). With the current market price of ₹32.32, this represents a -50.5% variance from our estimated fair value.

The valuation range spans from ₹9.70 to ₹30.95, indicating ₹9.70 - ₹30.95.

Is NDASEC undervalued or overvalued?

Based on our multi-method analysis, NDA Securities (NDASEC) appears to be trading above calculated value by approximately 50.5%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 18.00 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.58 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Operating Margin -23.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.21x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2024 ₹-3 Cr ₹-3 Cr Negative Cash Flow 3/10
March 2023 ₹2 Cr ₹2 Cr Positive Free Cash Flow 8/10
March 2022 ₹-1 Cr ₹-2 Cr Negative Cash Flow 3/10
March 2021 ₹2 Cr ₹2 Cr Positive Free Cash Flow 8/10