As of 2025-08-09, the Intrinsic Value of Hikal Ltd (HIKAL.NS) is 132.88 INR. This HIKAL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 292.00 INR, the upside of Hikal Ltd is -54.50%.
The range of the Intrinsic Value is 101.06 - 182.67 INR
Based on its market price of 292.00 INR and our intrinsic valuation, Hikal Ltd (HIKAL.NS) is overvalued by 54.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 101.06 - 182.67 | 132.88 | -54.5% |
| DCF (Growth 10y) | 169.70 - 282.41 | 214.07 | -26.7% |
| DCF (EBITDA 5y) | 439.89 - 564.87 | 488.59 | 67.3% |
| DCF (EBITDA 10y) | 421.05 - 592.98 | 491.01 | 68.2% |
| Fair Value | 68.31 - 68.31 | 68.31 | -76.61% |
| P/E | 172.32 - 256.39 | 209.81 | -28.1% |
| EV/EBITDA | 285.59 - 432.10 | 329.45 | 12.8% |
| EPV | 50.07 - 73.63 | 61.85 | -78.8% |
| DDM - Stable | 33.72 - 67.38 | 50.55 | -82.7% |
| DDM - Multi | 106.03 - 167.13 | 129.96 | -55.5% |
| Market Cap (mil) | 36,003.60 |
| Beta | 1.13 |
| Outstanding shares (mil) | 123.30 |
| Enterprise Value (mil) | 43,470.60 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.56% |
| Cost of Debt | 9.90% |
| WACC | 14.95% |