As of 2026-04-02, the Intrinsic Value of HFCL Ltd (HFCL.NS) is 155.70 INR. This HFCL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 72.47 INR, the upside of HFCL Ltd is 114.80%.
The range of the Intrinsic Value is 108.41 - 242.42 INR
Based on its market price of 72.47 INR and our intrinsic valuation, HFCL Ltd (HFCL.NS) is undervalued by 114.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (66.87) - (46.43) | (53.69) | -174.1% |
| DCF (Growth 10y) | 108.41 - 242.42 | 155.70 | 114.8% |
| DCF (EBITDA 5y) | 189.13 - 426.04 | 255.91 | 253.1% |
| DCF (EBITDA 10y) | 442.73 - 1,040.61 | 615.37 | 749.1% |
| Fair Value | 1.80 - 1.80 | 1.80 | -97.52% |
| P/E | 5.77 - 71.06 | 37.49 | -48.3% |
| EV/EBITDA | 22.85 - 102.11 | 56.29 | -22.3% |
| EPV | 1.69 - 4.66 | 3.17 | -95.6% |
| DDM - Stable | 2.32 - 5.20 | 3.76 | -94.8% |
| DDM - Multi | 147.02 - 244.54 | 182.73 | 152.1% |
| Market Cap (mil) | 104,509.71 |
| Beta | 1.50 |
| Outstanding shares (mil) | 1,442.11 |
| Enterprise Value (mil) | 118,440.51 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.53% |
| Cost of Debt | 15.21% |
| WACC | 12.36% |