As of 2026-04-03, the Intrinsic Value of Harrisons Malayalam Ltd (HARRMALAYA.NS) is 155.72 INR. This HARRMALAYA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 177.57 INR, the upside of Harrisons Malayalam Ltd is -12.30%.
The range of the Intrinsic Value is 109.75 - 241.62 INR
Based on its market price of 177.57 INR and our intrinsic valuation, Harrisons Malayalam Ltd (HARRMALAYA.NS) is overvalued by 12.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 109.75 - 241.62 | 155.72 | -12.3% |
| DCF (Growth 10y) | 147.96 - 298.86 | 201.20 | 13.3% |
| DCF (EBITDA 5y) | 129.47 - 237.36 | 190.00 | 7.0% |
| DCF (EBITDA 10y) | 160.89 - 291.57 | 226.29 | 27.4% |
| Fair Value | 341.37 - 341.37 | 341.37 | 92.25% |
| P/E | 90.59 - 183.52 | 135.87 | -23.5% |
| EV/EBITDA | 61.50 - 173.84 | 111.93 | -37.0% |
| EPV | 9.39 - 38.48 | 23.93 | -86.5% |
| DDM - Stable | 63.81 - 149.18 | 106.49 | -40.0% |
| DDM - Multi | 70.56 - 133.35 | 92.77 | -47.8% |
| Market Cap (mil) | 3,277.94 |
| Beta | 0.42 |
| Outstanding shares (mil) | 18.46 |
| Enterprise Value (mil) | 4,400.08 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.61% |
| Cost of Debt | 10.77% |
| WACC | 12.12% |