NDR Auto Components Intrinsic Value
NDR Auto Components (NDRAUTO) median intrinsic value is ₹298.33 from 10 valuation models (range ₹149–₹507), vs current price ₹726.00 — -58.9% downside (Trading Above Calculated Value), margin of safety -100.0%. For current market price and key ratios, visit NDR Auto Components share price screener.
NDRAUTO Valuation Methods Summary — DCF, Graham Number & P/E
NDR Auto Components intrinsic value across 10 models vs current price ₹726.00 — upside/downside and value range per method. See NDRAUTO book value comparison to compare market price against book value per share.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹372.48 | ₹297.98 - ₹446.98 | -48.7% | EPS: ₹31.04, Sector P/E: 12x |
| Book Value Method | asset | ₹149.17 | ₹134.25 - ₹164.09 | -79.5% | Book Value/Share: ₹149.17, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹310.67 | ₹279.60 - ₹341.74 | -57.2% | Revenue/Share: ₹388.33, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹300.00 | ₹270.00 - ₹330.00 | -58.7% | EBITDA: ₹120.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹290.40 | ₹232.32 - ₹348.48 | -60.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹217.80 | ₹196.02 - ₹239.58 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹255.77 | ₹230.19 - ₹281.35 | -64.8% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹506.67 | ₹456.00 - ₹557.34 | -30.2% | ROE: 21.2%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹298.33 | ₹268.50 - ₹328.16 | -58.9% | EPS: ₹31.04, BVPS: ₹149.17 |
| Dividend Yield Method | dividend | ₹217.80 | ₹196.02 - ₹239.58 | -70.0% | DPS: ₹4.00, Target Yield: 3.5% |
NDRAUTO Intrinsic Value vs Market Price — All Valuation Models
NDR Auto Components fair value range ₹149–₹507 vs current market price ₹726.00 across 10 valuation models. Check NDRAUTO market cap trends to track the company's total market size over time.
NDRAUTO Intrinsic Value Analysis — Undervalued or Overvalued?
NDR Auto Components median intrinsic value ₹298.33, current price ₹726.00 — Trading Above Calculated Value by 58.9%, margin of safety -100.0%.
What is the intrinsic value of NDRAUTO?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of NDR Auto Components (NDRAUTO) is ₹298.33 (median value). With the current market price of ₹726.00, this represents a -58.9% variance from our estimated fair value.
The valuation range spans from ₹149.17 to ₹506.67, indicating ₹149.17 - ₹506.67.
Is NDRAUTO undervalued or overvalued?
Based on our multi-method analysis, NDR Auto Components (NDRAUTO) appears to be trading above calculated value by approximately 58.9%.
NDRAUTO Financial Health — Key Ratios vs Industry Benchmarks
NDR Auto Components 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 | 3.18 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 21.2% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 12.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.66x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
NDRAUTO Cash Flow Quality — Operating & Free Cash Flow
NDR Auto Components 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 2026 | ₹37 Cr | ₹8 Cr | Positive Free Cash Flow | 7/10 |
| March 2025 | ₹84 Cr | ₹63 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹27 Cr | ₹24 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹48 Cr | ₹31 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹1 Cr | ₹-1 Cr | Positive Operating Cash Flow | 6/10 |