As of 2025-07-07, the Intrinsic Value of Hilton Metal Forging Ltd (HILTON.NS) is 90.94 INR. This HILTON.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.74 INR, the upside of Hilton Metal Forging Ltd is 44.90%.
The range of the Intrinsic Value is 71.49 - 121.24 INR
Based on its market price of 62.74 INR and our intrinsic valuation, Hilton Metal Forging Ltd (HILTON.NS) is undervalued by 44.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 71.49 - 121.24 | 90.94 | 44.9% |
| DCF (Growth 10y) | 134.85 - 221.79 | 169.00 | 169.4% |
| DCF (EBITDA 5y) | 175.56 - 252.28 | 211.07 | 236.4% |
| DCF (EBITDA 10y) | 233.08 - 359.31 | 289.28 | 361.1% |
| Fair Value | 13.20 - 13.20 | 13.20 | -78.97% |
| P/E | 60.07 - 97.18 | 80.49 | 28.3% |
| EV/EBITDA | 48.85 - 77.71 | 62.33 | -0.7% |
| EPV | 16.39 - 26.26 | 21.32 | -66.0% |
| DDM - Stable | 11.04 - 22.45 | 16.74 | -73.3% |
| DDM - Multi | 57.35 - 95.67 | 72.15 | 15.0% |
| Market Cap (mil) | 1,468.12 |
| Beta | 1.75 |
| Outstanding shares (mil) | 23.40 |
| Enterprise Value (mil) | 2,031.51 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.66% |
| Cost of Debt | 11.68% |
| WACC | 14.83% |