NELCO Intrinsic Value
NELCO • Information Technology
Current Stock Price
₹560.50
Primary Intrinsic Value
₹168.15
Market Cap
₹1289 Cr
-70.0%
Downside
Median Value
₹168.15
Value Range
₹112 - ₹280
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%
NELCO Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹168.15 | ₹134.52 - ₹201.78 | -70.0% | EPS: ₹2.84, Sector P/E: 12x |
| Book Value Method | asset | ₹112.10 | ₹100.89 - ₹123.31 | -80.0% | Book Value/Share: ₹55.65, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹168.15 | ₹151.34 - ₹184.97 | -70.0% | Revenue/Share: ₹132.17, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹224.20 | ₹201.78 - ₹246.62 | -60.0% | EBITDA: ₹36.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹224.20 | ₹179.36 - ₹269.04 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹168.15 | ₹151.34 - ₹184.97 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹168.15 | ₹151.34 - ₹184.97 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹280.25 | ₹252.22 - ₹308.28 | -50.0% | ROE: 6.2%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹168.15 | ₹151.34 - ₹184.97 | -70.0% | EPS: ₹2.84, BVPS: ₹55.65 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
NELCO Intrinsic Value Analysis
What is the intrinsic value of NELCO?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of NELCO (NELCO) is ₹168.15 (median value). With the current market price of ₹560.50, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹112.10 to ₹280.25, indicating ₹112.10 - ₹280.25.
Is NELCO undervalued or overvalued?
Based on our multi-method analysis, NELCO (NELCO) 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 | 23.86 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 6.2% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 10.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.06x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for NELCO
Additional stock information and data for NELCO
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹20 Cr | ₹12 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹45 Cr | ₹36 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹58 Cr | ₹46 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹51 Cr | ₹42 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹54 Cr | ₹50 Cr | Positive Free Cash Flow | 8/10 |