As of 2025-05-15, the Intrinsic Value of Havells India Ltd (HAVELLS.NS) is 583.30 INR. This HAVELLS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,598.20 INR, the upside of Havells India Ltd is -63.50%.
The range of the Intrinsic Value is 495.08 - 720.71 INR
Based on its market price of 1,598.20 INR and our intrinsic valuation, Havells India Ltd (HAVELLS.NS) is overvalued by 63.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 495.08 - 720.71 | 583.30 | -63.5% |
| DCF (Growth 10y) | 655.46 - 952.00 | 772.58 | -51.7% |
| DCF (EBITDA 5y) | 1,249.81 - 2,403.41 | 1,839.96 | 15.1% |
| DCF (EBITDA 10y) | 1,264.18 - 2,515.70 | 1,861.36 | 16.5% |
| Fair Value | 378.45 - 378.45 | 378.45 | -76.32% |
| P/E | 656.76 - 1,167.12 | 996.63 | -37.6% |
| EV/EBITDA | 731.36 - 1,314.40 | 1,073.29 | -32.8% |
| EPV | 283.15 - 336.39 | 309.77 | -80.6% |
| DDM - Stable | 113.20 - 227.65 | 170.42 | -89.3% |
| DDM - Multi | 366.36 - 563.75 | 443.56 | -72.2% |
| Market Cap (mil) | 1,001,975.50 |
| Beta | 1.16 |
| Outstanding shares (mil) | 626.94 |
| Enterprise Value (mil) | 971,379.80 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.90% |
| Cost of Debt | 9.95% |
| WACC | 15.88% |