What is the intrinsic value of HCC.NS?

As of 2025-09-07, the Intrinsic Value of Hindustan Construction Company Ltd (HCC.NS) is 45.54 INR. This HCC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.83 INR, the upside of Hindustan Construction Company Ltd is 57.90%.

The range of the Intrinsic Value is 42.03 - 49.70 INR

Is HCC.NS undervalued or overvalued?

Based on its market price of 28.83 INR and our intrinsic valuation, Hindustan Construction Company Ltd (HCC.NS) is undervalued by 57.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	42.03 - 49.70	45.54	57.9%
DCF (Growth 10y)	46.04 - 53.49	49.47	71.6%
DCF (EBITDA 5y)	55.68 - 76.41	65.25	126.3%
DCF (EBITDA 10y)	53.19 - 68.55	60.18	108.7%
Fair Value	15.48 - 15.48	15.48	-46.32%
P/E	12.01 - 42.31	24.05	-16.6%
EV/EBITDA	30.45 - 55.76	41.50	44.0%
EPV	25.31 - 28.84	27.08	-6.1%
DDM - Stable	1.91 - 3.00	2.46	-91.5%
DDM - Multi	7.25 - 9.26	8.15	-71.7%