NMDC Ltd
NSE:NMDC

Watchlist Manager
NMDC Ltd Logo
NMDC Ltd
NSE:NMDC
Watchlist
Price: 77.94 INR 3.49% Market Closed
Market Cap: 685.2B INR

Intrinsic Value

The intrinsic value of one NMDC stock under the Base Case scenario is 93.44 INR. Compared to the current market price of 77.94 INR, NMDC Ltd is Undervalued by 17%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NMDC Intrinsic Value
93.44 INR
Undervaluation 17%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
NMDC Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about NMDC?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is NMDC valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for NMDC Ltd.

Explain Valuation
Compare NMDC to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about NMDC?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
NMDC Ltd

Current Assets 239.2B
Cash & Short-Term Investments 108.3B
Receivables 86.3B
Other Current Assets 44.5B
Non-Current Assets 185.6B
Long-Term Investments 32.2B
PP&E 95.5B
Intangibles 8.4B
Other Non-Current Assets 49.6B
Current Liabilities 83.3B
Accounts Payable 3.9B
Short-Term Debt 31.3B
Other Current Liabilities 48B
Non-Current Liabilities 16.9B
Long-Term Debt 15.3m
Other Non-Current Liabilities 16.9B
Efficiency

Free Cash Flow Analysis
NMDC Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
NMDC Ltd

Revenue
266.9B INR
Cost of Revenue
-120.7B INR
Gross Profit
146.2B INR
Operating Expenses
-61.9B INR
Operating Income
84.3B INR
Other Expenses
-14.1B INR
Net Income
70.3B INR
Fundamental Scores

NMDC Profitability Score
Profitability Due Diligence

NMDC Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROIC
Positive 3Y Average ROE
Exceptional Operating Margin
Positive ROIC
62/100
Profitability
Score

NMDC Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

NMDC Solvency Score
Solvency Due Diligence

NMDC Ltd's solvency score is 95/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Low D/E
95/100
Solvency
Score

NMDC Ltd's solvency score is 95/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NMDC Price Targets Summary
NMDC Ltd

Wall Street analysts forecast NMDC stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NMDC is 79.22 INR with a low forecast of 59.59 INR and a high forecast of 95.55 INR.

Lowest
Price Target
59.59 INR
24% Downside
Average
Price Target
79.22 INR
2% Upside
Highest
Price Target
95.55 INR
23% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for NMDC is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one NMDC stock?

The intrinsic value of one NMDC stock under the Base Case scenario is 93.44 INR.

Is NMDC stock undervalued or overvalued?

Compared to the current market price of 77.94 INR, NMDC Ltd is Undervalued by 17%.

Back to Top