Ndr Auto Components Ltd

NDRAUTO NSE Consumer Discretionary Auto Components & Equipments
₹693.15
-1.30%
Delayed · cached 15 min

Fair value analysis

NDRAUTO
Ndr Auto Components Ltd
Consumer DiscretionaryAuto Components & Equipments
₹702.25
Close used for this calculation
₹685.88Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability19/25
Returns10/25
Balance Sheet11/25
Efficiency10/25
Growth12/25
Good
Quality radar
50Prof.19/25Ret.10/25Eff.10/25B.Sht11/25Growth12/25

Consensus fair value

₹685.88
Near FV
▼ -2.3% against the close used
Model range ₹306.84 – ₹1,172.73
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₹306.84Fair value₹685.88Bull₹1,172.73
FairClose
52-week traded range
52W low ₹610.8052W high ₹1,164.90

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading close to the consensus fair value

Ndr Auto Components Ltd closed at ₹702.25, 2.4% above the consensus fair value of ₹685.88 drawn from 9 valuation models.

Financial DNA score 50/100 — Good. P/E of 25.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹516.87
-26.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹306.84
-56.3%
√(22.5 × EPS × BVPS)
EPS=26.04, BVPS=160.7 · outside Graham range (P/E 25.2, P/B 4.4) — asset-light, treat as a rough floor
Graham Formula
₹1,172.73
+67.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹845.00
+20.3%
EPS × 32.45x (sector P/E)
EPS=26.04, Sector P/E=32.45x
Peter Lynch (PEG)
₹651.00
-7.3%
EPS × Growth% (PEG = 1 is fair)
EPS=26.04, g=25%
EV/EBITDA
₹832.64
+18.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.12B
Book Value (P/B)
₹518.25
-26.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=160.7, ROE=18.9%, g=6%, r=10%
Reverse DCF
₹702.25
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.2% | Historical: 25%
Margin of Safety
₹532.77
-24.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=710.36, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.