As of 2025-09-29, the Intrinsic Value of Hindustan Construction Company Ltd (HCC.NS) is 47.25 INR. This HCC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.59 INR, the upside of Hindustan Construction Company Ltd is 71.20%.
The range of the Intrinsic Value is 41.85 - 54.19 INR
Based on its market price of 27.59 INR and our intrinsic valuation, Hindustan Construction Company Ltd (HCC.NS) is undervalued by 71.20%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 41.85 - 54.19 | 47.25 | 71.2% |
DCF (Growth 10y) | 45.84 - 58.38 | 51.37 | 86.2% |
DCF (EBITDA 5y) | 55.85 - 79.35 | 67.37 | 144.2% |
DCF (EBITDA 10y) | 53.15 - 73.31 | 62.55 | 126.7% |
Fair Value | 15.48 - 15.48 | 15.48 | -43.91% |
P/E | 12.01 - 41.75 | 24.86 | -9.9% |
EV/EBITDA | 30.75 - 55.18 | 41.39 | 50.0% |
EPV | 25.20 - 31.39 | 28.29 | 2.5% |
DDM - Stable | 1.90 - 3.29 | 2.60 | -90.6% |
DDM - Multi | 7.21 - 10.46 | 8.58 | -68.9% |
Market Cap (mil) | 50,199.45 |
Beta | 2.67 |
Outstanding shares (mil) | 1,819.48 |
Enterprise Value (mil) | 59,906.35 |
Market risk premium | 8.31% |
Cost of Equity | 20.35% |
Cost of Debt | 12.21% |
WACC | 16.62% |