What is the intrinsic value of HINDPETRO.NS?

As of 2025-08-20, the Intrinsic Value of Hindustan Petroleum Corp Ltd (HINDPETRO.NS) is 1,125.04 INR. This HINDPETRO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 395.60 INR, the upside of Hindustan Petroleum Corp Ltd is 184.40%.

The range of the Intrinsic Value is 784.70 - 1,799.35 INR

Is HINDPETRO.NS undervalued or overvalued?

Based on its market price of 395.60 INR and our intrinsic valuation, Hindustan Petroleum Corp Ltd (HINDPETRO.NS) is undervalued by 184.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	784.70 - 1,799.35	1,125.04	184.4%
DCF (Growth 10y)	962.96 - 2,023.69	1,324.49	234.8%
DCF (EBITDA 5y)	1,070.69 - 1,729.15	1,285.48	224.9%
DCF (EBITDA 10y)	1,127.66 - 1,903.14	1,403.48	254.8%
Fair Value	791.38 - 791.38	791.38	100.05%
P/E	391.89 - 558.45	458.70	16.0%
EV/EBITDA	279.71 - 527.80	402.74	1.8%
EPV	(72.75) - 27.25	(22.75)	-105.8%
DDM - Stable	121.27 - 263.07	192.17	-51.4%
DDM - Multi	509.08 - 879.43	646.77	63.5%