As of 2025-05-04, the Intrinsic Value of Hindalco Industries Ltd (HINDALCO.NS) is 764.62 INR. This HINDALCO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 632.10 INR, the upside of Hindalco Industries Ltd is 21.00%.
The range of the Intrinsic Value is 587.12 - 1,056.27 INR
Based on its market price of 632.10 INR and our intrinsic valuation, Hindalco Industries Ltd (HINDALCO.NS) is undervalued by 21.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 587.12 - 1,056.27 | 764.62 | 21.0% |
| DCF (Growth 10y) | 804.47 - 1,347.89 | 1,012.40 | 60.2% |
| DCF (EBITDA 5y) | 772.68 - 1,744.79 | 1,165.74 | 84.4% |
| DCF (EBITDA 10y) | 926.63 - 1,901.18 | 1,309.26 | 107.1% |
| Fair Value | 1,552.93 - 1,552.93 | 1,552.93 | 145.68% |
| P/E | 738.55 - 1,248.55 | 909.03 | 43.8% |
| EV/EBITDA | 521.80 - 1,375.45 | 811.26 | 28.3% |
| EPV | 452.22 - 634.41 | 543.31 | -14.0% |
| DDM - Stable | 254.70 - 495.31 | 375.00 | -40.7% |
| DDM - Multi | 427.70 - 654.44 | 517.92 | -18.1% |
| Market Cap (mil) | 1,413,641.10 |
| Beta | 0.99 |
| Outstanding shares (mil) | 2,236.42 |
| Enterprise Value (mil) | 1,955,181.10 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.18% |
| Cost of Debt | 6.70% |
| WACC | 13.44% |