As of 2025-05-18, the Intrinsic Value of Himachal Fibres Ltd (514010.BO) is 4.03 INR. This 514010.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.76 INR, the upside of Himachal Fibres Ltd is -92.50%.
The range of the Intrinsic Value is 3.16 - 5.66 INR
Based on its market price of 53.76 INR and our intrinsic valuation, Himachal Fibres Ltd (514010.BO) is overvalued by 92.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.16 - 5.66 | 4.03 | -92.5% |
| DCF (Growth 10y) | 3.82 - 6.48 | 4.75 | -91.2% |
| DCF (EBITDA 5y) | 2.86 - 4.25 | 3.46 | -93.6% |
| DCF (EBITDA 10y) | 3.36 - 4.78 | 3.96 | -92.6% |
| Fair Value | 0.02 - 0.02 | 0.02 | -99.96% |
| P/E | 0.09 - 3.50 | 1.71 | -96.8% |
| EV/EBITDA | 0.47 - 2.23 | 1.40 | -97.4% |
| EPV | 5.03 - 6.27 | 5.65 | -89.5% |
| DDM - Stable | 0.04 - 0.09 | 0.06 | -99.9% |
| DDM - Multi | 2.27 - 4.22 | 2.95 | -94.5% |
| Market Cap (mil) | 4,791.40 |
| Beta | 0.72 |
| Outstanding shares (mil) | 89.13 |
| Enterprise Value (mil) | 4,853.85 |
| Market risk premium | 8.31% |
| Cost of Equity | 10.55% |
| Cost of Debt | 9.30% |
| WACC | 10.48% |