Nila Spaces Limited

NILASPACES NSE Consumer Discretionary Residential, Commercial Projects
₹12.29
+1.24%
Delayed · cached 15 min

Fair value analysis

NILASPACES
Nila Spaces Limited
Consumer DiscretionaryResidential, Commercial Projects
₹12.14
Close used for this calculation
₹18.82Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability23/25
Returns16/25
Balance Sheet9/25
Efficiency17/25
Growth20/25
Strong
Quality radar
65Prof.23/25Ret.16/25Eff.17/25B.Sht9/25Growth20/25

Consensus fair value

₹18.82
Below FV
▲ +55.0% against the close used
Model range ₹14.29 – ₹32.43
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₹14.29Fair value₹18.82Bull₹32.43
FairClose
52-week traded range
52W low ₹11.5652W high ₹19.23

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

Valuation summary

Trading below the consensus fair value

Nila Spaces Limited closed at ₹12.14, 35.5% below the consensus fair value of ₹18.82 drawn from 8 valuation models.

Financial DNA score 65/100 — Strong. P/E of 15.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹14.29
+17.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹32.43
+167.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹17.28
+42.3%
EPS × 24x (sector P/E)
EPS=0.72, Sector P/E=24x
Peter Lynch (PEG)
₹18.00
+48.3%
EPS × Growth% (PEG = 1 is fair)
EPS=0.72, g=25%
EV/EBITDA
₹26.01
+114.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=620M
Book Value (P/B)
₹14.41
+18.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4.72, ROE=18.2%, g=6%, r=10%
Reverse DCF
₹12.14
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.8% | Historical: 25%
Margin of Safety
₹16.00
+31.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=21.33, 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.