NMDC Intrinsic Value
NMDC (NMDC) median intrinsic value is ₹184.56 from 9 valuation models (range ₹49–₹242), vs current price ₹92.28 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Also explore NMDC share price performance to track price trends across different timeframes.
NMDC Valuation Methods Summary — DCF, Graham Number & P/E
NMDC intrinsic value across 9 models vs current price ₹92.28 — upside/downside and value range per method. Browse NMDC income statement for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹92.64 | ₹74.11 - ₹111.17 | +0.4% | EPS: ₹7.72, Sector P/E: 12x |
| Book Value Method | asset | ₹230.70 | ₹207.63 - ₹253.77 | +150.0% | Book Value/Share: ₹337.96, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹184.56 | ₹166.10 - ₹203.02 | +100.0% | Revenue/Share: ₹307.67, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹184.56 | ₹166.10 - ₹203.02 | +100.0% | EBITDA: ₹9504.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹200.04 | ₹160.03 - ₹240.05 | +116.8% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹49.41 | ₹44.47 - ₹54.35 | -46.5% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹63.61 | ₹57.25 - ₹69.97 | -31.1% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹184.56 | ₹166.10 - ₹203.02 | +100.0% | ROE: 22.9%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹242.29 | ₹218.06 - ₹266.52 | +162.6% | EPS: ₹7.72, BVPS: ₹337.96 |
NMDC Intrinsic Value vs Market Price — All Valuation Models
NMDC fair value range ₹49–₹242 vs current market price ₹92.28 across 9 valuation models. For current market price and key ratios, visit NMDC screener.
NMDC Intrinsic Value Analysis — Undervalued or Overvalued?
NMDC median intrinsic value ₹184.56, current price ₹92.28 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of NMDC?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of NMDC (NMDC) is ₹184.56 (median value). With the current market price of ₹92.28, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹49.41 to ₹242.29, indicating ₹49.41 - ₹242.29.
Is NMDC undervalued or overvalued?
Based on our multi-method analysis, NMDC (NMDC) appears to be trading below calculated value by approximately 100.0%.
NMDC Financial Health — Key Ratios vs Industry Benchmarks
NMDC 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 | 14.33 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 22.9% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 31.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.66x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
NMDC Cash Flow Quality — Operating & Free Cash Flow
NMDC 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 | ₹1,894 Cr | ₹1,894 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹7,394 Cr | ₹4,356 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹1,838 Cr | ₹1,838 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹6,942 Cr | ₹5,335 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹7,266 Cr | ₹5,108 Cr | Positive Free Cash Flow | 8/10 |