As of 2025-07-04, the Intrinsic Value of Heritage Foods Ltd (HERITGFOOD.NS) is 376.80 INR. This HERITGFOOD.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 490.65 INR, the upside of Heritage Foods Ltd is -23.20%.
The range of the Intrinsic Value is 312.75 - 476.37 INR
Based on its market price of 490.65 INR and our intrinsic valuation, Heritage Foods Ltd (HERITGFOOD.NS) is overvalued by 23.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 312.75 - 476.37 | 376.80 | -23.2% |
| DCF (Growth 10y) | 401.48 - 601.57 | 480.69 | -2.0% |
| DCF (EBITDA 5y) | 605.95 - 801.45 | 673.78 | 37.3% |
| DCF (EBITDA 10y) | 608.44 - 869.21 | 707.01 | 44.1% |
| Fair Value | 507.21 - 507.21 | 507.21 | 3.38% |
| P/E | 302.70 - 533.63 | 433.05 | -11.7% |
| EV/EBITDA | 365.26 - 544.10 | 425.35 | -13.3% |
| EPV | 163.96 - 210.28 | 187.12 | -61.9% |
| DDM - Stable | 87.93 - 173.38 | 130.66 | -73.4% |
| DDM - Multi | 225.18 - 353.02 | 275.61 | -43.8% |
| Market Cap (mil) | 45,532.32 |
| Beta | 1.58 |
| Outstanding shares (mil) | 92.80 |
| Enterprise Value (mil) | 46,580.45 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.34% |
| Cost of Debt | 12.33% |
| WACC | 16.07% |