Ncl Industries Ltd
NSE:NCLIND

Watchlist Manager
Ncl Industries Ltd Logo
Ncl Industries Ltd
NSE:NCLIND
Watchlist
Price: 212.1 INR -3.29% Market Closed
Market Cap: 9.6B INR
Have any thoughts about
Ncl Industries Ltd?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Dec 23, 2024.

Estimated DCF Value of one NCLIND stock is 267.13 INR. Compared to the current market price of 212.1 INR, the stock is Undervalued by 21%.

NCLIND DCF Value
Base Case
267.13 INR
Undervaluation 21%
DCF Value
Price
Worst Case
Base Case
Best Case
267.13
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 267.13 INR

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 4.3B INR. The present value of the terminal value is 7.8B INR. The total present value equals 12.1B INR.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 12.1B INR
Equity Value 12.1B INR
/ Shares Outstanding 45.2m
NCLIND DCF Value 267.13 INR
Undervalued by 21%

You are using the equity valuation model. In this approach, further calculations for converting firm value to equity value are not required. The present value, obtained in the present value calculation block, already represents the equity value.

The DCF value per share is derived by dividing the present value by the number of shares:

Present Value
12.1B INR
/
Number of Shares
45.2m
=
DCF Value
267.13 INR

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
22.4B 24.1B
Net Income
1.3B 1.6B
FCFE
1B 1.3B

See Also

Discover More

What is the DCF value of one NCLIND stock?

Estimated DCF Value of one NCLIND stock is 267.13 INR. Compared to the current market price of 212.1 INR, the stock is Undervalued by 21%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Ncl Industries Ltd's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 12.1B INR.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 267.13 INR per share.

Back to Top
//