As of 2025-06-23, the Intrinsic Value of HEG Ltd (HEG.NS) is 61.43 INR. This HEG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 488.60 INR, the upside of HEG Ltd is -87.40%.
The range of the Intrinsic Value is 39.31 - 97.59 INR
Based on its market price of 488.60 INR and our intrinsic valuation, HEG Ltd (HEG.NS) is overvalued by 87.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 39.31 - 97.59 | 61.43 | -87.4% |
| DCF (Growth 10y) | 124.68 - 243.27 | 169.92 | -65.2% |
| DCF (EBITDA 5y) | 609.91 - 889.69 | 716.85 | 46.7% |
| DCF (EBITDA 10y) | 578.12 - 964.81 | 728.01 | 49.0% |
| Fair Value | 149.04 - 149.04 | 149.04 | -69.50% |
| P/E | 188.99 - 405.74 | 273.82 | -44.0% |
| EV/EBITDA | 306.35 - 470.11 | 387.83 | -20.6% |
| EPV | 61.07 - 83.32 | 72.20 | -85.2% |
| DDM - Stable | 26.93 - 55.35 | 41.14 | -91.6% |
| DDM - Multi | 176.46 - 270.64 | 212.90 | -56.4% |
| Market Cap (mil) | 94,290.03 |
| Beta | 2.07 |
| Outstanding shares (mil) | 192.98 |
| Enterprise Value (mil) | 98,696.43 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.60% |
| Cost of Debt | 6.52% |
| WACC | 15.88% |