Nila Infrastructures Ltd

NILAINFRA NSE Consumer Discretionary Residential, Commercial Projects
₹6.64
-1.34%
Delayed · cached 15 min

Fair value analysis

NILAINFRA
Nila Infrastructures Ltd
Consumer DiscretionaryResidential, Commercial Projects
₹6.73
Close used for this calculation
₹10.47Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability13/25
Returns14/25
Balance Sheet11/25
Efficiency18/25
Growth11/25
Good
Quality radar
56Prof.13/25Ret.14/25Eff.18/25B.Sht11/25Growth11/25

Consensus fair value

₹10.47
Below FV
▲ +55.6% against the close used
Model range ₹3.36 – ₹14.16
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₹3.36Fair value₹10.47Bull₹14.16
FairClose
52-week traded range
52W low ₹5.9552W high ₹10.89

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

Valuation summary

Trading below the consensus fair value

Nila Infrastructures Ltd closed at ₹6.73, 35.7% below the consensus fair value of ₹10.47 drawn from 8 valuation models.

Financial DNA score 56/100 — Good. P/E of 10.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹9.69
+44.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.7%, r=10%, tg=3%, n=10yr
Graham Formula
₹10.90
+62.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=5.7%, FD=7%
P/E Fair Value
₹14.16
+110.4%
EPS × 24x (sector P/E)
EPS=0.59, Sector P/E=24x
Peter Lynch (PEG)
₹3.36
-50.0%
EPS × Growth% (PEG = 1 is fair)
EPS=0.59, g=5.7%
EV/EBITDA
₹10.61
+57.6%
(EBITDA × 12.9x − Net Debt) ÷ Shares
EBITDA=340M
Book Value (P/B)
₹8.74
+29.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5.22, ROE=12.9%, g=5.7%, r=10%
Reverse DCF
₹6.73
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.5% | Historical: 5.7%
Margin of Safety
₹8.69
+29.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=11.58, 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.