As of 2025-05-16, the Intrinsic Value of HEC Infra Projects Ltd (HECPROJECT.NS) is 60.80 INR. This HECPROJECT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 116.69 INR, the upside of HEC Infra Projects Ltd is -47.90%.
The range of the Intrinsic Value is 44.95 - 87.27 INR
Based on its market price of 116.69 INR and our intrinsic valuation, HEC Infra Projects Ltd (HECPROJECT.NS) is overvalued by 47.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 44.95 - 87.27 | 60.80 | -47.9% |
| DCF (Growth 10y) | 73.09 - 127.97 | 93.84 | -19.6% |
| DCF (EBITDA 5y) | 111.00 - 178.87 | 141.53 | 21.3% |
| DCF (EBITDA 10y) | 127.18 - 208.23 | 162.73 | 39.5% |
| Fair Value | 108.77 - 108.77 | 108.77 | -6.79% |
| P/E | 114.34 - 145.93 | 124.19 | 6.4% |
| EV/EBITDA | 72.28 - 124.85 | 99.86 | -14.4% |
| EPV | 127.41 - 161.43 | 144.42 | 23.8% |
| DDM - Stable | 25.67 - 54.46 | 40.06 | -65.7% |
| DDM - Multi | 48.38 - 81.81 | 60.99 | -47.7% |
| Market Cap (mil) | 1,264.92 |
| Beta | 1.27 |
| Outstanding shares (mil) | 10.84 |
| Enterprise Value (mil) | 1,452.12 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.53% |
| Cost of Debt | 7.53% |
| WACC | 10.23% |