Northern Spirits Intrinsic Value
Northern Spirits (NSL) median intrinsic value is ₹181.20 from 8 valuation models (range ₹77–₹256), vs current price ₹128.00 — +41.6% upside (Trading Below Calculated Value), margin of safety 29.4%. Also explore NSL stock price history to track price trends across different timeframes.
NSL Valuation Methods Summary — DCF, Graham Number & P/E
Northern Spirits intrinsic value across 8 models vs current price ₹128.00 — upside/downside and value range per method. Browse Northern Spirits annual reports for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹181.20 | ₹144.96 - ₹217.44 | +41.6% | EPS: ₹15.10, Sector P/E: 12x |
| Book Value Method | asset | ₹76.88 | ₹69.19 - ₹84.57 | -39.9% | Book Value/Share: ₹76.88, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹256.00 | ₹230.40 - ₹281.60 | +100.0% | Revenue/Share: ₹1350.62, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹176.25 | ₹158.62 - ₹193.88 | +37.7% | EBITDA: ₹47.00Cr, EV/EBITDA: 6x |
| PEG Ratio Method | growth | ₹241.60 | ₹217.44 - ₹265.76 | +88.8% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹129.86 | ₹116.87 - ₹142.85 | +1.5% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹210.00 | ₹189.00 - ₹231.00 | +64.1% | ROE: 19.5%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹153.75 | ₹138.38 - ₹169.12 | +20.1% | EPS: ₹15.10, BVPS: ₹76.88 |
NSL Intrinsic Value vs Market Price — All Valuation Models
Northern Spirits fair value range ₹77–₹256 vs current market price ₹128.00 across 8 valuation models. For current market price and key ratios, visit Northern Spirits share price chart.
NSL Intrinsic Value Analysis — Undervalued or Overvalued?
Northern Spirits median intrinsic value ₹181.20, current price ₹128.00 — Trading Below Calculated Value by 41.6%, margin of safety 29.4%.
What is the intrinsic value of NSL?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Northern Spirits (NSL) is ₹181.20 (median value). With the current market price of ₹128.00, this represents a +41.6% variance from our estimated fair value.
The valuation range spans from ₹76.88 to ₹256.00, indicating ₹76.88 - ₹256.00.
Is NSL undervalued or overvalued?
Based on our multi-method analysis, Northern Spirits (NSL) appears to be trading below calculated value by approximately 41.6%.
NSL Financial Health — Key Ratios vs Industry Benchmarks
Northern Spirits 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 | 141.50 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 19.5% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 2.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 7.33x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
NSL Cash Flow Quality — Operating & Free Cash Flow
Northern Spirits 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 | ₹-7 Cr | ₹-8 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹-29 Cr | ₹-29 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹-22 Cr | ₹-22 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹-10 Cr | ₹-10 Cr | Negative Cash Flow | 3/10 |