ONGC.NS Oil and Natural Gas Corporation Limited
INR·Price 246.25·Mkt cap 3.10TComputed from the latest reported financials and the current market price.
Who's the real player?
A genuine play on this theme — most of its business sits right here.
Is the business healthy?
Healthy business: it turns profit into real cash and earns solid returns on capital.
- High cash flow quality
- Strong FCF conversion
- Negative accrual ratio indicating conservative accounting
- Healthy operating cash flow
Are the smart people buying?
No ownership-change data for this stock. Conviction is judged from capex and buyback signals alone.
- High promoter/insider stake
- Institutional ownership present
What is management saying?
No earnings-call transcript or filings found for this stock.
Is the price right?
Intrinsic value 1022.95 vs price 246.25 — screens cheap on a cash-flow DCF (315.4% to intrinsic). The base DCF growth assumption of 15% seems optimistic compared to the reverse-DCF implied growth of -0.25%, suggesting that the model's assumptions might not be fully aligned with market expectations.
| Intrinsic / share | 1022.95 |
| Price | 246.25 |
| Upside to intrinsic | 315.4% |
| Reverse-DCF implied g | -0.3% |
Base FCF 468.79B · growth 15.0% · discount 12.0% · terminal 5.0%.
Sensitivity — intrinsic value / share
Each cell is the intrinsic value at that growth (across →) and discount rate (down ↓). Center ★ is the base case. Cells green = above price (cheap), red = below (expensive).
| Growth rate → | |||||
|---|---|---|---|---|---|
| Disc ↓ ╲ g | 11% | 13% | 15% | 17% | 19% |
| 10% | 1111.13 | 1320.2 | 1562.98 | 1844.36 | 2169.85 |
| 11% | 887.44 | 1053.93 | 1246.89 | 1470.13 | 1727.95 |
| 12% | 728.51 | 865.04 | ★ 1022.95 | 1205.32 | 1415.59 |
| 13% | 610 | 724.41 | 856.47 | 1008.71 | 1183.95 |
| 14% | 518.4 | 615.88 | 728.2 | 857.44 | 1005.96 |
Through the masters' eyes
Each investor's numeric rules, checked against this stock's metrics: exact math, no guesswork. Tap one to see which rules pass, fail, and what to judge yourself.
Financial statements (INR)
↗ sourceCash-flow lines highlighted — we trust cash over reported profit.
| Line | 2026 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | 6.62T | 6.63T | 5.99T | 6.30T | — |
| Operating income | 1.34T | 1.15T | 770.45B | 673.14B | — |
| EBITDA | 1.18T | 1.02T | 1.17T | 776.69B | — |
| Net income | 414.24B | 362.26B | 491.44B | 367.09B | — |
| Operating cash flow | 1.13T | 908.56B | 988.47B | 860.62B | — |
| Capex | -539.90B | -556.74B | -521.19B | -509.30B | — |
| Free cash flow | 587.29B | 351.81B | 467.28B | 351.32B | — |
| Total assets | 7.92T | 7.59T | 7.42T | 6.43T | — |
| Total equity | 3.72T | 3.43T | 3.39T | 2.85T | — |
| Total debt | 1.74T | 1.88T | 1.91T | 1.77T | — |
| Cash & equivalents | 15.54B | 16.68B | 26.86B | 26.44B | — |