What is the intrinsic value of HDFC.NS?
As of 2025-05-26, the Intrinsic Value of Housing Development Finance Corporation Ltd (HDFC.NS) is
2,580.90 INR. This HDFC.NS valuation is based on the model Peter Lynch Fair Value.
With the current market price of 2,732.00 INR, the upside of Housing Development Finance Corporation Ltd is
-5.53%.
Is HDFC.NS undervalued or overvalued?
Based on its market price of 2,732.00 INR and our intrinsic valuation, Housing Development Finance Corporation Ltd (HDFC.NS) is overvalued by 5.53%.
2,580.90 INR
Intrinsic Value
HDFC.NS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(3,012.71) - (2,568.06) |
(2,936.00) |
-207.5% |
| DCF (Growth 10y) |
(3,004.27) - (2,573.83) |
(2,927.80) |
-207.2% |
| DCF (EBITDA 5y) |
(2,893.92) - (2,684.63) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(2,942.90) - (2,673.39) |
(1,234.50) |
-123450.0% |
| Fair Value |
2,580.90 - 2,580.90 |
2,580.90 |
-5.53% |
| P/E |
600.39 - 2,277.77 |
1,231.01 |
-54.9% |
| EV/EBITDA |
(2,635.93) - (1,489.59) |
(2,132.68) |
-178.1% |
| EPV |
(1,742.03) - 18.14 |
(861.94) |
-131.5% |
| DDM - Stable |
869.68 - 2,126.44 |
1,498.06 |
-45.2% |
| DDM - Multi |
188.56 - 358.87 |
247.28 |
-90.9% |
HDFC.NS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,058,107.00 |
| Beta |
0.94 |
| Outstanding shares (mil) |
1,851.43 |
| Enterprise Value (mil) |
10,846,127.00 |
| Market risk premium |
8.31% |
| Cost of Equity |
12.68% |
| Cost of Debt |
16.94% |
| WACC |
13.60% |