As of 2025-07-16, the Intrinsic Value of Hawkins Cookers Ltd (508486.BO) is 4,057.35 INR. This 508486.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9,685.95 INR, the upside of Hawkins Cookers Ltd is -58.10%.
The range of the Intrinsic Value is 3,445.94 - 5,026.53 INR
Based on its market price of 9,685.95 INR and our intrinsic valuation, Hawkins Cookers Ltd (508486.BO) is overvalued by 58.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3,445.94 - 5,026.53 | 4,057.35 | -58.1% |
| DCF (Growth 10y) | 4,229.54 - 6,056.17 | 4,944.03 | -49.0% |
| DCF (EBITDA 5y) | 7,977.43 - 9,824.32 | 8,907.56 | -8.0% |
| DCF (EBITDA 10y) | 7,845.24 - 10,367.55 | 9,049.19 | -6.6% |
| Fair Value | 2,105.63 - 2,105.63 | 2,105.63 | -78.26% |
| P/E | 7,190.07 - 12,262.51 | 9,557.81 | -1.3% |
| EV/EBITDA | 5,385.39 - 7,125.92 | 6,298.64 | -35.0% |
| EPV | 2,532.27 - 2,996.59 | 2,764.44 | -71.5% |
| DDM - Stable | 1,199.55 - 2,453.76 | 1,826.66 | -81.1% |
| DDM - Multi | 2,553.46 - 3,890.52 | 3,071.55 | -68.3% |
| Market Cap (mil) | 51,238.68 |
| Beta | 0.71 |
| Outstanding shares (mil) | 5.29 |
| Enterprise Value (mil) | 49,572.48 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.30% |
| Cost of Debt | 10.04% |
| WACC | 14.27% |