As of 2025-05-20, the Intrinsic Value of Hindustan Hardy Ltd (505893.BO) is 557.55 INR. This 505893.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 776.40 INR, the upside of Hindustan Hardy Ltd is -28.20%.
The range of the Intrinsic Value is 477.74 - 675.00 INR
Based on its market price of 776.40 INR and our intrinsic valuation, Hindustan Hardy Ltd (505893.BO) is overvalued by 28.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 477.74 - 675.00 | 557.55 | -28.2% |
| DCF (Growth 10y) | 595.57 - 813.47 | 684.79 | -11.8% |
| DCF (EBITDA 5y) | 979.78 - 1,533.83 | 1,220.46 | 57.2% |
| DCF (EBITDA 10y) | 958.29 - 1,504.10 | 1,190.04 | 53.3% |
| Fair Value | 859.80 - 859.80 | 859.80 | 10.74% |
| P/E | 713.63 - 1,193.40 | 923.22 | 18.9% |
| EV/EBITDA | 637.26 - 982.88 | 814.20 | 4.9% |
| EPV | 261.65 - 310.97 | 286.31 | -63.1% |
| DDM - Stable | 170.72 - 322.80 | 246.76 | -68.2% |
| DDM - Multi | 371.32 - 542.02 | 440.51 | -43.3% |
| Market Cap (mil) | 1,164.60 |
| Beta | 0.48 |
| Outstanding shares (mil) | 1.50 |
| Enterprise Value (mil) | 1,174.14 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.85% |
| Cost of Debt | 7.06% |
| WACC | 14.52% |