As of 2025-12-29, the Intrinsic Value of HFCL Ltd (HFCL.NS) is 86.19 INR. This HFCL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 61.47 INR, the upside of HFCL Ltd is 40.20%.
The range of the Intrinsic Value is 60.69 - 127.94 INR
Based on its market price of 61.47 INR and our intrinsic valuation, HFCL Ltd (HFCL.NS) is undervalued by 40.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (45.96) - (36.76) | (40.28) | -165.5% |
| DCF (Growth 10y) | 60.69 - 127.94 | 86.19 | 40.2% |
| DCF (EBITDA 5y) | 157.33 - 220.91 | 183.41 | 198.4% |
| DCF (EBITDA 10y) | 325.19 - 503.38 | 398.57 | 548.4% |
| Fair Value | 0.96 - 0.96 | 0.96 | -98.43% |
| P/E | 3.45 - 68.19 | 32.57 | -47.0% |
| EV/EBITDA | 18.99 - 92.77 | 50.79 | -17.4% |
| EPV | 0.06 - 2.31 | 1.19 | -98.1% |
| DDM - Stable | 1.00 - 2.08 | 1.54 | -97.5% |
| DDM - Multi | 122.11 - 183.22 | 145.65 | 136.9% |
| Market Cap (mil) | 88,646.50 |
| Beta | 2.41 |
| Outstanding shares (mil) | 1,442.11 |
| Enterprise Value (mil) | 102,577.30 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.95% |
| Cost of Debt | 16.84% |
| WACC | 14.58% |