HINDCOPPER.NS
Hindustan Copper Ltd
Price:  
253.93 
INR
Volume:  
2,428,458.00
India | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HINDCOPPER.NS Intrinsic Value

-83.90 %
Upside

What is the intrinsic value of HINDCOPPER.NS?

As of 2025-06-19, the Intrinsic Value of Hindustan Copper Ltd (HINDCOPPER.NS) is 40.81 INR. This HINDCOPPER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 253.93 INR, the upside of Hindustan Copper Ltd is -83.90%.

The range of the Intrinsic Value is 31.66 - 59.43 INR

Is HINDCOPPER.NS undervalued or overvalued?

Based on its market price of 253.93 INR and our intrinsic valuation, Hindustan Copper Ltd (HINDCOPPER.NS) is overvalued by 83.90%.

253.93 INR
Stock Price
40.81 INR
Intrinsic Value
Intrinsic Value Details

HINDCOPPER.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 31.66 - 59.43 40.81 -83.9%
DCF (Growth 10y) 34.90 - 63.36 44.47 -82.5%
DCF (EBITDA 5y) 77.11 - 115.88 92.78 -63.5%
DCF (EBITDA 10y) 58.64 - 101.81 75.51 -70.3%
Fair Value 120.25 - 120.25 120.25 -52.64%
P/E 64.26 - 96.30 80.71 -68.2%
EV/EBITDA 80.19 - 201.54 123.24 -51.5%
EPV 23.77 - 36.16 29.96 -88.2%
DDM - Stable 19.98 - 52.54 36.26 -85.7%
DDM - Multi 22.09 - 47.08 30.26 -88.1%

HINDCOPPER.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 245,555.39
Beta 1.93
Outstanding shares (mil) 967.02
Enterprise Value (mil) 246,539.39
Market risk premium 8.31%
Cost of Equity 16.54%
Cost of Debt 5.73%
WACC 16.43%