What is the intrinsic value of 526931.BO?

As of 2025-06-20, the Intrinsic Value of Hariyana Ship Breakers Ltd (526931.BO) is 62.12 INR. This 526931.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 125.50 INR, the upside of Hariyana Ship Breakers Ltd is -50.50%.

The range of the Intrinsic Value is 33.46 - 168.78 INR

Is 526931.BO undervalued or overvalued?

Based on its market price of 125.50 INR and our intrinsic valuation, Hariyana Ship Breakers Ltd (526931.BO) is overvalued by 50.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	33.46 - 168.78	62.12	-50.5%
DCF (Growth 10y)	41.29 - 194.88	74.33	-40.8%
DCF (EBITDA 5y)	46.90 - 117.37	74.24	-40.8%
DCF (EBITDA 10y)	48.92 - 147.42	83.06	-33.8%
Fair Value	65.01 - 65.01	65.01	-48.20%
P/E	39.53 - 82.38	48.49	-61.4%
EV/EBITDA	60.53 - 113.47	91.50	-27.1%
EPV	97.91 - 238.24	168.07	33.9%
DDM - Stable	16.24 - 44.22	30.23	-75.9%
DDM - Multi	19.51 - 43.37	27.15	-78.4%