As of 2026-05-26, the Intrinsic Value of Nagpur Power and Industries Ltd (532362.BO) is 10.78 INR. This 532362.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 158.50 INR, the upside of Nagpur Power and Industries Ltd is -93.20%.
The range of the Intrinsic Value is 5.69 - 20.68 INR
Based on its market price of 158.50 INR and our intrinsic valuation, Nagpur Power and Industries Ltd (532362.BO) is overvalued by 93.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.69 - 20.68 | 10.78 | -93.2% |
| DCF (Growth 10y) | 24.96 - 57.81 | 36.19 | -77.2% |
| DCF (EBITDA 5y) | 81.70 - 169.53 | 117.16 | -26.1% |
| DCF (EBITDA 10y) | 85.43 - 191.37 | 126.76 | -20.0% |
| Fair Value | 27.09 - 27.09 | 27.09 | -82.91% |
| P/E | 27.13 - 112.89 | 70.22 | -55.7% |
| EV/EBITDA | 32.28 - 127.67 | 70.63 | -55.4% |
| EPV | 50.95 - 69.11 | 60.03 | -62.1% |
| DDM - Stable | 7.05 - 18.13 | 12.59 | -92.1% |
| DDM - Multi | 49.01 - 99.62 | 65.87 | -58.4% |
| Market Cap (mil) | 2,076.35 |
| Beta | 0.05 |
| Outstanding shares (mil) | 13.10 |
| Enterprise Value (mil) | 2,197.80 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.07% |
| Cost of Debt | 11.71% |
| WACC | 12.00% |