Nitin Castings Intrinsic Value

NITINCAST • Industrial Products
Current Stock Price
₹485.00
Primary Intrinsic Value
₹266.40
Market Cap
₹145.5 Cr
-25.8% Downside
Median Value
₹360.00
Value Range
₹187 - ₹550
Assessment
Trading Above Calculated Value
Safety Margin
-34.7%

NITINCAST Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹266.40 ₹213.12 - ₹319.68 -45.1% EPS: ₹22.20, Sector P/E: 12x
Book Value Method asset ₹276.67 ₹249.00 - ₹304.34 -43.0% Book Value/Share: ₹276.67, P/B: 1.0x
Revenue Multiple Method revenue ₹397.33 ₹357.60 - ₹437.06 -18.1% Revenue/Share: ₹496.67, P/S: 0.8x
EBITDA Multiple Method earnings ₹360.00 ₹324.00 - ₹396.00 -25.8% EBITDA: ₹18.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹549.75 ₹439.80 - ₹659.70 +13.4% CF Growth: 4.7%, Discount: 15%
PEG Ratio Method growth ₹355.20 ₹319.68 - ₹390.72 -26.8% EPS Growth: 20.0%, Fair P/E: 16.0x
Growth Adjusted P/E growth ₹187.16 ₹168.44 - ₹205.88 -61.4% Revenue Growth: 10.8%, Adj P/E: 8.4x
ROE Based Valuation profitability ₹480.00 ₹432.00 - ₹528.00 -1.0% ROE: 14.5%, P/E Multiple: 12x
Graham Defensive Method conservative ₹371.75 ₹334.57 - ₹408.93 -23.4% EPS: ₹22.20, BVPS: ₹276.67
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

NITINCAST Intrinsic Value Analysis

What is the intrinsic value of NITINCAST?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Nitin Castings (NITINCAST) is ₹360.00 (median value). With the current market price of ₹485.00, this represents a -25.8% variance from our estimated fair value.

The valuation range spans from ₹187.16 to ₹549.75, indicating ₹187.16 - ₹549.75.

Is NITINCAST undervalued or overvalued?

Based on our multi-method analysis, Nitin Castings (NITINCAST) appears to be trading above calculated value by approximately 25.8%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 24.25 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.55 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 14.5% Industry Standard: 15%+ Above 10% Measures shareholder return efficiency
Operating Margin 10.0% Industry Standard: 20%+ Above 10% Indicates operational efficiency level
Asset Turnover Ratio 1.16x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹18 Cr ₹9 Cr Positive Free Cash Flow 7/10
March 2024 ₹17 Cr ₹11 Cr Positive Free Cash Flow 8/10
March 2023 ₹1 Cr ₹-3 Cr Positive Operating Cash Flow 6/10
March 2022 ₹1 Cr ₹0 Cr Positive Operating Cash Flow 6/10
March 2021 ₹15 Cr ₹9 Cr Positive Free Cash Flow 8/10