Narmada Agrobase Intrinsic Value
Valuation
Blended fair value using DCF and peer comparison methods.
Narmada Agrobase Intrinsic Value Analysis
The latest available EOD closing price for Narmada Agrobase (NARMADA) is ₹11 per share. Understock's estimated intrinsic value is ₹8 per share. This estimate is 25.4% below that price; the page's comparison band labels the shares overvalued.
The stored DCF estimate is ₹13, and the peer-based estimate is ₹6. The displayed value combines them using the stored DCF weight of 35% and peer weight of 65%. Peer comparison uses 8 matched industry companies and contributing P/E, P/B multiples.
For context, available company data reports ROCE of 7.9% and P/E of 23.1×. These metrics describe the business and are not separate intrinsic-value estimates.
How Understock Calculates Intrinsic Value
Understock follows the company's stored valuation classification. Where DCF applies, the model discounts projected or normalized cash flows and terminal value using stored assumptions. Peer valuation compares available company multiples with medians from matched industry or sector companies, with a curated peer-group fallback where database matches are unavailable; the contributing multiples and their weights depend on sector rules and available data. For Narmada Agrobase, the displayed estimate uses both stored values and their respective weights. DCF and peer estimates can differ because they use different assumptions, financial metrics, and market reference points.
Review this company's DCF valuation · Learn how DCF works · Use the DCF calculator · See Narmada Agrobase peer valuation · What intrinsic value means
The intrinsic value shown is an algorithmic estimate based on publicly available financial data — including DCF analysis, peer comparison, and historical financials. It is not a research report, investment advice, or a recommendation to buy, sell, or hold any security. Stock valuations involve uncertainty and may differ significantly from market prices. Please consult a SEBI-registered investment adviser before making any investment decision.
Narmada Agrobase Peer Comparison
How this company stacks up against sector peers on valuation and quality metrics.
Fast Moving Consumer Goods · 8 peers · sector medians shown
| Company | Mkt Cap | P/E | P/B | EV/EBITDA | ROE | Net Margin | Rev CAGR 3y |
|---|---|---|---|---|---|---|---|
Narmada Agrobase NARMADA · you | ₹40 Cr | 23.1× | 15.1× | 6.5× | 6.5% | 4.9% | 16.1% |
| Sector median | — | 16.7× | 1.7× | 4.4× | 6.6% | 0.2% | 8.6% |
| McLeod Russel India Limited MCLEODRUSS | ₹485 Cr | -7.4× | 2.3× | — | -31.1% | -0.1% | — |
| GRM Overseas Limited GRMOVER | ₹478 Cr | 11.5× | 3.1× | 4.4× | 12.4% | 4.2% | 8.6% |
| Goodricke Group Ltd. GOODRICKE | ₹466 Cr | 7.4× | 1.5× | — | 20.1% | 0.2% | — |
| Pajson Agro India Limited PAJSON | ₹455 Cr | 43.0× | — | — | — | — | — |
| Mawana Sugars Ltd MAWANASUG | ₹454 Cr | 16.7× | 1.1× | — | 6.6% | -0.1% | — |
| Fratelli Vineyards Limited FRATELLI | ₹451 Cr | -50.6× | 1.5× | — | -2.9% | 1.8% | — |
| EMROCK CORPORATION LIMITED EMROCK | ₹438 Cr | 355.1× | 61.1× | — | 17.1% | 0.4% | — |
| Sarveshwar Foods Limited SARVESHWAR | ₹426 Cr | 38.4× | 1.9× | — | 4.7% | 0.0% | — |
Narmada trades at a premium to sector peers on P/E (23.1× vs median 16.7×). The market is pricing in higher growth — worth verifying whether recent revenue trends support that expectation.
Business quality
Valuation
Returns
Growth
Efficiency
Liquidity & Solvency
Financial health
Piotroski F-Score, Altman Z-Score, and key solvency ratios.
Full financial data
Charts and annual statements for income, balance sheet and cash flow.
Income trend
Revenue, profit and margin trends over time.
Revenue and net profit in ₹ Crores (left axis). Margins % on right axis.
Cash flow
Where cash comes from and where it goes.
Balance sheet
Assets show what the company owns. Liabilities show what it owes. Equity is what's left for shareholders.
How the company is funded — equity is owners' money, debt is long-term borrowing, current liabilities are short-term obligations.