NK Industries Intrinsic Value

NKIND • FMCG
Current Stock Price
₹63.50
Primary Intrinsic Value
₹19.05
Market Cap
₹38.1 Cr
-60.0% Downside
Median Value
₹25.40
Value Range
₹19 - ₹25
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

NKIND Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Revenue Multiple Method revenue ₹19.05 ₹17.14 - ₹20.96 -70.0% Revenue/Share: ₹20.00, P/S: 0.8x
Simple DCF (5Y) dcf ₹25.40 ₹20.32 - ₹30.48 -60.0% CF Growth: 5.0%, Discount: 15%
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

NKIND Intrinsic Value Analysis

What is the intrinsic value of NKIND?

Based on our comprehensive analysis using 2 different valuation methods, the estimated intrinsic value of NK Industries (NKIND) is ₹25.40 (median value). With the current market price of ₹63.50, this represents a -60.0% variance from our estimated fair value.

The valuation range spans from ₹19.05 to ₹25.40, indicating ₹19.05 - ₹25.40.

Is NKIND undervalued or overvalued?

Based on our multi-method analysis, NK Industries (NKIND) appears to be trading above calculated value by approximately 60.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 0.01 Industry Standard: 2.0+ Below 1.5 Measures short-term liquidity capacity
Return on Equity 2.3% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin -42.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.01x 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 ₹-3 Cr ₹-3 Cr Negative Cash Flow 3/10
March 2024 ₹-1 Cr ₹-1 Cr Negative Cash Flow 3/10
March 2023 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2022 ₹1 Cr ₹1 Cr Positive Free Cash Flow 7/10
March 2021 ₹4 Cr ₹3 Cr Positive Free Cash Flow 8/10