What is the intrinsic value of HEMIPROP.NS?

As of 2025-10-07, the Intrinsic Value of Hemisphere Properties India Ltd (HEMIPROP.NS) is (2.55) INR. This HEMIPROP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 149.52 INR, the upside of Hemisphere Properties India Ltd is -101.70%.

The range of the Intrinsic Value is (3.27) - (2.14) INR

Is HEMIPROP.NS undervalued or overvalued?

Based on its market price of 149.52 INR and our intrinsic valuation, Hemisphere Properties India Ltd (HEMIPROP.NS) is overvalued by 101.70%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(3.27) - (2.14)	(2.55)	-101.7%
DCF (Growth 10y)	(2.18) - (3.16)	(2.55)	-101.7%
DCF (EBITDA 5y)	(3.02) - (4.54)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(2.65) - (3.96)	(1,234.50)	-123450.0%
Fair Value	-1.32 - -1.32	-1.32	-100.88%
P/E	(3.17) - (3.41)	(3.35)	-102.2%
EV/EBITDA	(3.83) - (4.01)	(4.23)	-102.8%
EPV	(1.20) - (1.49)	(1.35)	-100.9%
DDM - Stable	(1.08) - (2.43)	(1.76)	-101.2%
DDM - Multi	(0.97) - (1.79)	(1.27)	-100.8%