Nandan Denim Limited
₹2.86
-1.38%
Delayed · cached 15 min
Fair value analysis
NDL
Nandan Denim Limited
₹2.90
Close used for this calculation
₹5.44Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Quality radar
Consensus fair value
₹5.44
Below FV▲ +87.6% against the close used
Model range ₹1.61 – ₹18.34
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₹1.61Fair value₹5.44Bull₹18.34
FairClose
52-week traded range
52W low ₹1.8452W high ₹3.62
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Nandan Denim Limited closed at ₹2.90, 46.7% below the consensus fair value of ₹5.44 drawn from 6 valuation models.
Financial DNA score 56/100 — Good. P/E of 11.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹18.34
+532.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
₹3.50
+20.6%
EPS × 15.2x (sector P/E)
EPS=0.23, Sector P/E=15.2x
EV/EBITDA
₹8.60
+196.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.34B
Book Value (P/B)
₹1.61
-44.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5.09, ROE=5.2%, g=3%, r=10%
Reverse DCF
₹2.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.9% | Historical: 0%
Margin of Safety
₹8.19
+182.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10.92, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.