NAVA LIMITED Fair Value
NAVA · Power · Current price ₹540.15
Is NAVA LIMITED undervalued?
We estimate the fair value of NAVA LIMITED at ₹156 per share, against a market price of ₹552. That puts the share price about -71.7% above our estimate, at medium confidence. This is our view of what the business is worth, not a target price or a forecast of where the share price will go.
How this fair value is calculated
This estimate comes from 1 method: Discounted cash flow (2-stage) (₹156). Each is weighted by how well its inputs held up for this company. The full working, including the assumptions and what data was missing, is set out below.
The range around this estimate
Our estimate for NAVA LIMITED spans ₹140 to ₹171. A margin of safety means buying meaningfully below the estimate: the wider the range, the more room the assumptions leave for error.
How we got this fair value
Every number below is part of the same estimate for NAVA LIMITED. Nothing here is a target price or a forecast of where the share price will go.
Workable, with real gaps. Weigh it alongside your own view rather than on its own.
Estimate range ₹140 – ₹171
Why this method for this business
DCF and EV/EBITDA are the most appropriate models for a utility company like Nava Ltd, which has a capital-intensive business and requires a focus on cash flows and debt structure.
The models behind the number
Each method is weighted by how well its inputs held up for this company.
Intrinsic value from 2-stage discounted cash flows (primary for asset-light / normal businesses); FCFE path
required inputs missing
- Normalized EPS is not reliable due to high debt and volatile earnings
- Book value is not a good proxy for a capital-heavy business
What was missing
- Forward-looking analyst estimates
- Detailed information on regulatory changes
- Information on environmental compliance costs
What drives it
12 inputs, grouped by how strong each claim is
- FCF_0 (normalized)
- 234 ₹cr
- Net debt
- 127.5 ₹cr
fcf_norm (median ≤5y positive)
total_debt − cash
- Discount rate (r)
- 12.9%
- Beta
- 0.8
COE (building-block)
bottom-up industry
- Stage-1 start growth
- 13.53%
- Fade shape
- linear
- Terminal growth (g)
- 5.39%
- Stage-1 years
- 9 y
pat_cagr_5y
lifecycle Mature
macro terminal × quality premium
lifecycle Mature horizon
- Lifecycle stage
- Mature
- Quality premium
- 1.079×
forecast engine (L20)
moat Narrow + capital allocation
- Path
- FCFE
- Terminal-value fraction
- 0.563
computed (D/E vs 0.8)
PV_TV / (PV_1+PV_TV)
Who computed this
A language model (qwen3:8b) selects the valuation method and the judgement inputs for NAVA LIMITED: which models suit the business, the moat, the growth and margin assumptions. It does not produce the number. The fair value itself is computed in Python by a deterministic engine (version 2026.08.1) from those inputs, so the same inputs always give the same result and every figure above can be traced to a source.
Estimated 14 Sept 2026. Re-run as new financials and news arrive.
How we value stocks
We estimate what a business is worth from its own economics: cash flows, returns on capital, and a multiple justified by its quality, rather than from where the share price has been. A fair value estimate is a view, not a verdict, and it is only as good as the inputs listed above.
Read the full fair-value methodologyMore on NAVA LIMITED
DocStoX estimates are computed from reported financials, for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.