HCC.NS
Hindustan Construction Company Ltd
Price:  
27.59 
INR
Volume:  
6,159,740.00
India | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HCC.NS Intrinsic Value

71.20 %
Upside

What is the intrinsic value of HCC.NS?

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

Is HCC.NS undervalued or overvalued?

Based on its market price of 27.59 INR and our intrinsic valuation, Hindustan Construction Company Ltd (HCC.NS) is undervalued by 71.20%.

27.59 INR
Stock Price
47.25 INR
Intrinsic Value
Intrinsic Value Details

HCC.NS Intrinsic Value - Valuation Summary

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%

HCC.NS Intrinsic Value - Key Valuation Metrics

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%