As of 2025-05-21, the Intrinsic Value of Hindustan Petroleum Corp Ltd (HINDPETRO.NS) is 213.28 INR. This HINDPETRO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 397.40 INR, the upside of Hindustan Petroleum Corp Ltd is -46.30%.
The range of the Intrinsic Value is 108.03 - 398.78 INR
Based on its market price of 397.40 INR and our intrinsic valuation, Hindustan Petroleum Corp Ltd (HINDPETRO.NS) is overvalued by 46.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 108.03 - 398.78 | 213.28 | -46.3% |
| DCF (Growth 10y) | 160.91 - 449.85 | 267.02 | -32.8% |
| DCF (EBITDA 5y) | 402.01 - 831.28 | 580.05 | 46.0% |
| DCF (EBITDA 10y) | 339.53 - 758.14 | 508.75 | 28.0% |
| Fair Value | 708.42 - 708.42 | 708.42 | 78.26% |
| P/E | 350.24 - 729.39 | 484.09 | 21.8% |
| EV/EBITDA | 180.76 - 451.32 | 319.62 | -19.6% |
| EPV | (321.11) - (314.84) | (317.98) | -180.0% |
| DDM - Stable | 105.97 - 201.16 | 153.56 | -61.4% |
| DDM - Multi | 326.54 - 451.41 | 377.24 | -5.1% |
| Market Cap (mil) | 845,595.70 |
| Beta | 1.29 |
| Outstanding shares (mil) | 2,127.82 |
| Enterprise Value (mil) | 1,565,875.60 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.70% |
| Cost of Debt | 7.50% |
| WACC | 12.44% |