NDR Auto Components Intrinsic Value
NDR Auto Components (NDRAUTO) median intrinsic value is ₹272.00 from 9 valuation models (range ₹146–₹475), vs current price ₹728.10 — -62.6% downside (Trading Above Calculated Value), margin of safety -100.0%. For current market price and key ratios, visit NDRAUTO share price.
NDRAUTO Valuation Methods Summary — DCF, Graham Number & P/E
NDR Auto Components intrinsic value across 9 models vs current price ₹728.10 — upside/downside and value range per method. Browse NDRAUTO complete financial for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹299.52 | ₹239.62 - ₹359.42 | -58.9% | EPS: ₹24.96, Sector P/E: 12x |
| Book Value Method | asset | ₹145.62 | ₹131.06 - ₹160.18 | -80.0% | Book Value/Share: ₹125.83, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹272.00 | ₹244.80 - ₹299.20 | -62.6% | Revenue/Share: ₹340.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹291.24 | ₹262.12 - ₹320.36 | -60.0% | EBITDA: ₹100.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹475.42 | ₹380.34 - ₹570.50 | -34.7% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹218.43 | ₹196.59 - ₹240.27 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹218.43 | ₹196.59 - ₹240.27 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹364.05 | ₹327.65 - ₹400.46 | -50.0% | ROE: 19.9%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹251.67 | ₹226.50 - ₹276.84 | -65.4% | EPS: ₹24.96, BVPS: ₹125.83 |
NDRAUTO Intrinsic Value vs Market Price — All Valuation Models
NDR Auto Components fair value range ₹146–₹475 vs current market price ₹728.10 across 9 valuation models. Compare with NDRAUTO DCF to assess whether the stock is under or overvalued.
NDRAUTO Intrinsic Value Analysis — Undervalued or Overvalued?
NDR Auto Components median intrinsic value ₹272.00, current price ₹728.10 — Trading Above Calculated Value by 62.6%, margin of safety -100.0%.
What is the intrinsic value of NDRAUTO?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of NDR Auto Components (NDRAUTO) is ₹272.00 (median value). With the current market price of ₹728.10, this represents a -62.6% variance from our estimated fair value.
The valuation range spans from ₹145.62 to ₹475.42, indicating ₹145.62 - ₹475.42.
Is NDRAUTO undervalued or overvalued?
Based on our multi-method analysis, NDR Auto Components (NDRAUTO) appears to be trading above calculated value by approximately 62.6%.
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 | 7.10 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 19.9% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 11.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.68x | 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 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 |
| March 2021 | ₹-2 Cr | ₹-2 Cr | Negative Cash Flow | 3/10 |