₹142.75
Below FV▲ +68.7% against the close used
Model range ₹42.33 – ₹224.15
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹42.33Fair value₹142.75Bull₹224.15
FairClose
52-week traded range
52W low ₹72.5452W high ₹96.04
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Nmdc Ltd. closed at ₹84.60, 40.7% below the consensus fair value of ₹142.75 drawn from 10 valuation models.
Financial DNA score 84/100 — Exceptional. P/E of 9.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹42.33
-50.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹87.00
+2.8%
√(22.5 × EPS × BVPS)
EPS=8.47, BVPS=39.72
Graham Formula
₹224.15
+165.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=10%, FD=7%
P/E Fair Value
₹223.18
+163.8%
EPS × 26.35x (sector P/E)
EPS=8.47, Sector P/E=26.35x
Peter Lynch (PEG)
₹84.70
+0.1%
EPS × Growth% (PEG = 1 is fair)
EPS=8.47, g=10%
EV/EBITDA
₹163.08
+92.8%
(EBITDA × 15x − Net Debt) ÷ Shares
EBITDA=97.37B
Dividend Discount (DDM)
₹138.42
+63.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.56, r=10%, g=8%
Book Value (P/B)
₹172.77
+104.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=39.72, ROE=23.4%, g=6%, r=10%
Reverse DCF
₹84.60
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.3% | Historical: 10%
Margin of Safety
₹108.12
+27.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=144.17, 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.