As of 2026-05-28, the Intrinsic Value of HFCL Ltd (HFCL.NS) is 54.87 INR. This HFCL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 173.92 INR, the upside of HFCL Ltd is -68.50%.
The range of the Intrinsic Value is 40.58 - 81.88 INR
Based on its market price of 173.92 INR and our intrinsic valuation, HFCL Ltd (HFCL.NS) is overvalued by 68.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.58 - 81.88 | 54.87 | -68.5% |
| DCF (Growth 10y) | 47.26 - 88.52 | 61.77 | -64.5% |
| DCF (EBITDA 5y) | 87.26 - 163.06 | 114.94 | -33.9% |
| DCF (EBITDA 10y) | 76.31 - 147.20 | 102.08 | -41.3% |
| Fair Value | 28.63 - 28.63 | 28.63 | -83.54% |
| P/E | 35.58 - 87.76 | 61.73 | -64.5% |
| EV/EBITDA | 60.72 - 141.34 | 96.90 | -44.3% |
| EPV | 6.41 - 11.66 | 9.04 | -94.8% |
| DDM - Stable | 12.71 - 29.54 | 21.13 | -87.9% |
| DDM - Multi | 29.44 - 54.75 | 38.44 | -77.9% |
| Market Cap (mil) | 250,811.77 |
| Beta | 1.55 |
| Outstanding shares (mil) | 1,442.11 |
| Enterprise Value (mil) | 265,090.88 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.25% |
| Cost of Debt | 14.52% |
| WACC | 13.09% |