HINDMOTORS.NS
Hindustan Motors Ltd
Price:  
24.25 
INR
Volume:  
1,147,254.00
India | Automobiles
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HINDMOTORS.NS Intrinsic Value

-54.40 %
Upside

What is the intrinsic value of HINDMOTORS.NS?

As of 2025-05-08, the Intrinsic Value of Hindustan Motors Ltd (HINDMOTORS.NS) is 11.06 INR. This HINDMOTORS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.25 INR, the upside of Hindustan Motors Ltd is -54.40%.

The range of the Intrinsic Value is 8.10 - 18.33 INR

Is HINDMOTORS.NS undervalued or overvalued?

Based on its market price of 24.25 INR and our intrinsic valuation, Hindustan Motors Ltd (HINDMOTORS.NS) is overvalued by 54.40%.

24.25 INR
Stock Price
11.06 INR
Intrinsic Value
Intrinsic Value Details

HINDMOTORS.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.10 - 18.33 11.06 -54.4%
DCF (Growth 10y) 8.47 - 17.80 11.22 -53.7%
DCF (EBITDA 5y) 6.52 - 15.40 10.54 -56.5%
DCF (EBITDA 10y) 7.58 - 15.65 10.89 -55.1%
Fair Value 38.80 - 38.80 38.80 60.01%
P/E 13.28 - 35.45 22.65 -6.6%
EV/EBITDA 5.57 - 24.81 11.81 -51.3%
EPV 1.13 - 1.69 1.41 -94.2%
DDM - Stable 7.98 - 24.98 16.48 -32.1%
DDM - Multi 5.42 - 13.91 7.88 -67.5%

HINDMOTORS.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,060.01
Beta 0.98
Outstanding shares (mil) 208.66
Enterprise Value (mil) 5,030.95
Market risk premium 8.31%
Cost of Equity 13.61%
Cost of Debt 5.73%
WACC 13.31%