What is the intrinsic value of HCC.NS?

As of 2025-05-19, the Intrinsic Value of Hindustan Construction Company Ltd (HCC.NS) is 33.32 INR. This HCC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.42 INR, the upside of Hindustan Construction Company Ltd is 9.50%.

The range of the Intrinsic Value is 24.36 - 49.81 INR

Is HCC.NS undervalued or overvalued?

Based on its market price of 30.42 INR and our intrinsic valuation, Hindustan Construction Company Ltd (HCC.NS) is undervalued by 9.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	24.36 - 49.81	33.32	9.5%
DCF (Growth 10y)	28.55 - 54.16	37.74	24.1%
DCF (EBITDA 5y)	47.71 - 78.09	61.82	103.2%
DCF (EBITDA 10y)	39.21 - 69.26	52.15	71.4%
Fair Value	36.89 - 36.89	36.89	21.27%
P/E	28.69 - 39.16	33.03	8.6%
EV/EBITDA	7.35 - 38.38	23.57	-22.5%
EPV	18.95 - 30.47	24.71	-18.8%
DDM - Stable	5.65 - 11.87	8.76	-71.2%
DDM - Multi	12.47 - 21.03	15.71	-48.4%