North Eastern Carrying Corp. Intrinsic Value

NECCLTD • Logistics & Cargo
Current Stock Price
₹13.54
Primary Intrinsic Value
₹4.80
Market Cap
₹67.7 Cr
-40.9% Downside
Median Value
₹8.00
Value Range
₹4 - ₹27
Assessment
Trading Above Calculated Value
Safety Margin
-69.2%

NECCLTD Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹4.80 ₹3.84 - ₹5.76 -64.5% EPS: ₹0.40, Sector P/E: 12x
Book Value Method asset ₹15.80 ₹14.22 - ₹17.38 +16.7% Book Value/Share: ₹15.80, P/B: 1.0x
Revenue Multiple Method revenue ₹27.08 ₹24.37 - ₹29.79 +100.0% Revenue/Share: ₹60.80, P/S: 0.8x
EBITDA Multiple Method earnings ₹9.60 ₹8.64 - ₹10.56 -29.1% EBITDA: ₹8.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹5.43 ₹4.34 - ₹6.52 -59.9% CF Growth: 15.0%, Discount: 15%
PEG Ratio Method growth ₹4.06 ₹3.65 - ₹4.47 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹4.06 ₹3.65 - ₹4.47 -70.0% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹8.00 ₹7.20 - ₹8.80 -40.9% ROE: 5.1%, P/E Multiple: 10x
Graham Defensive Method conservative ₹11.92 ₹10.73 - ₹13.11 -12.0% EPS: ₹0.40, BVPS: ₹15.80
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

NECCLTD Intrinsic Value Analysis

What is the intrinsic value of NECCLTD?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of North Eastern Carrying Corp. (NECCLTD) is ₹8.00 (median value). With the current market price of ₹13.54, this represents a -40.9% variance from our estimated fair value.

The valuation range spans from ₹4.06 to ₹27.08, indicating ₹4.06 - ₹27.08.

Is NECCLTD undervalued or overvalued?

Based on our multi-method analysis, North Eastern Carrying Corp. (NECCLTD) appears to be trading above calculated value by approximately 40.9%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 22.00 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 2.24 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 5.1% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin 3.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 1.72x 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 2017 ₹-2 Cr ₹-4 Cr Negative Cash Flow 3/10
March 2016 ₹2 Cr ₹-2 Cr Positive Operating Cash Flow 6/10
March 2015 ₹1 Cr ₹0 Cr Positive Operating Cash Flow 6/10
March 2014 ₹-6 Cr ₹-8 Cr Negative Cash Flow 3/10