As of 2026-04-02, the Intrinsic Value of Hatsun Agro Product Ltd (HATSUN.NS) is 579.21 INR. This HATSUN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 923.35 INR, the upside of Hatsun Agro Product Ltd is -37.30%.
The range of the Intrinsic Value is 469.43 - 749.55 INR
Based on its market price of 923.35 INR and our intrinsic valuation, Hatsun Agro Product Ltd (HATSUN.NS) is overvalued by 37.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 469.43 - 749.55 | 579.21 | -37.3% |
| DCF (Growth 10y) | 710.95 - 1,085.24 | 859.00 | -7.0% |
| DCF (EBITDA 5y) | 762.70 - 1,378.54 | 1,058.44 | 14.6% |
| DCF (EBITDA 10y) | 944.36 - 1,655.81 | 1,270.25 | 37.6% |
| Fair Value | 390.93 - 390.93 | 390.93 | -57.66% |
| P/E | 204.85 - 389.79 | 288.70 | -68.7% |
| EV/EBITDA | 168.76 - 616.48 | 394.15 | -57.3% |
| EPV | 56.11 - 85.64 | 70.87 | -92.3% |
| DDM - Stable | 79.76 - 151.16 | 115.46 | -87.5% |
| DDM - Multi | 410.76 - 589.16 | 483.06 | -47.7% |
| Market Cap (mil) | 205,676.22 |
| Beta | 0.16 |
| Outstanding shares (mil) | 222.75 |
| Enterprise Value (mil) | 225,292.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.02% |
| Cost of Debt | 9.21% |
| WACC | 14.10% |