As of 2025-05-13, the Intrinsic Value of Hindustan Oil Exploration Company Ltd (HINDOILEXP.NS) is 33.41 INR. This HINDOILEXP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 182.01 INR, the upside of Hindustan Oil Exploration Company Ltd is -81.60%.
The range of the Intrinsic Value is 22.60 - 53.27 INR
Based on its market price of 182.01 INR and our intrinsic valuation, Hindustan Oil Exploration Company Ltd (HINDOILEXP.NS) is overvalued by 81.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.60 - 53.27 | 33.41 | -81.6% |
| DCF (Growth 10y) | 209.76 - 402.38 | 277.82 | 52.6% |
| DCF (EBITDA 5y) | 283.86 - 490.18 | 401.69 | 120.7% |
| DCF (EBITDA 10y) | 398.00 - 705.18 | 561.96 | 208.8% |
| Fair Value | 315.06 - 315.06 | 315.06 | 73.10% |
| P/E | 100.82 - 179.17 | 145.09 | -20.3% |
| EV/EBITDA | 68.99 - 191.96 | 135.60 | -25.5% |
| EPV | 80.70 - 99.00 | 89.85 | -50.6% |
| DDM - Stable | 90.90 - 205.02 | 147.96 | -18.7% |
| DDM - Multi | 227.39 - 397.33 | 289.14 | 58.9% |
| Market Cap (mil) | 24,069.00 |
| Beta | 1.11 |
| Outstanding shares (mil) | 132.24 |
| Enterprise Value (mil) | 24,158.08 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.62% |
| Cost of Debt | 5.78% |
| WACC | 11.20% |