HEIDELBERG.NS
Heidelbergcement India Ltd
Price:  
210.80 
INR
Volume:  
197,157.00
India | Construction Materials
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HEIDELBERG.NS Intrinsic Value

-50.00 %
Upside

What is the intrinsic value of HEIDELBERG.NS?

As of 2025-08-02, the Intrinsic Value of Heidelbergcement India Ltd (HEIDELBERG.NS) is 105.45 INR. This HEIDELBERG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 210.80 INR, the upside of Heidelbergcement India Ltd is -50.00%.

The range of the Intrinsic Value is 92.04 - 125.92 INR

Is HEIDELBERG.NS undervalued or overvalued?

Based on its market price of 210.80 INR and our intrinsic valuation, Heidelbergcement India Ltd (HEIDELBERG.NS) is overvalued by 50.00%.

210.80 INR
Stock Price
105.45 INR
Intrinsic Value
Intrinsic Value Details

HEIDELBERG.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 92.04 - 125.92 105.45 -50.0%
DCF (Growth 10y) 99.87 - 131.89 112.74 -46.5%
DCF (EBITDA 5y) 166.36 - 216.33 188.73 -10.5%
DCF (EBITDA 10y) 144.20 - 192.62 165.47 -21.5%
Fair Value 23.55 - 23.55 23.55 -88.83%
P/E 98.83 - 203.22 151.23 -28.3%
EV/EBITDA 146.51 - 220.93 177.81 -15.7%
EPV 116.15 - 136.74 126.45 -40.0%
DDM - Stable 23.68 - 46.63 35.16 -83.3%
DDM - Multi 71.17 - 95.86 81.05 -61.5%

HEIDELBERG.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 47,769.39
Beta 0.94
Outstanding shares (mil) 226.61
Enterprise Value (mil) 43,741.89
Market risk premium 8.31%
Cost of Equity 15.01%
Cost of Debt 9.00%
WACC 14.88%