What is the intrinsic value of NH.NS?

As of 2026-04-02, the Intrinsic Value of Narayana Hrudayalaya Ltd (NH.NS) is 943.41 INR. This NH.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,635.20 INR, the upside of Narayana Hrudayalaya Ltd is -42.30%.

The range of the Intrinsic Value is 787.46 - 1,179.22 INR

Is NH.NS undervalued or overvalued?

Based on its market price of 1,635.20 INR and our intrinsic valuation, Narayana Hrudayalaya Ltd (NH.NS) is overvalued by 42.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	787.46 - 1,179.22	943.41	-42.3%
DCF (Growth 10y)	1,169.89 - 1,692.35	1,379.72	-15.6%
DCF (EBITDA 5y)	1,812.49 - 2,276.25	1,928.94	18.0%
DCF (EBITDA 10y)	2,031.24 - 2,680.70	2,235.69	36.7%
Fair Value	958.80 - 958.80	958.80	-41.36%
P/E	933.49 - 1,444.05	1,114.27	-31.9%
EV/EBITDA	884.67 - 1,356.78	1,089.98	-33.3%
EPV	101.37 - 133.67	117.52	-92.8%
DDM - Stable	205.50 - 395.20	300.35	-81.6%
DDM - Multi	679.15 - 1,003.56	809.32	-50.5%