As of 2025-07-06, the Intrinsic Value of Hi-Tech Pipes Ltd (HITECH.NS) is 107.51 INR. This HITECH.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 99.24 INR, the upside of Hi-Tech Pipes Ltd is 8.30%.
The range of the Intrinsic Value is 88.19 - 137.20 INR
Based on its market price of 99.24 INR and our intrinsic valuation, Hi-Tech Pipes Ltd (HITECH.NS) is undervalued by 8.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 88.19 - 137.20 | 107.51 | 8.3% |
| DCF (Growth 10y) | 141.35 - 219.96 | 172.57 | 73.9% |
| DCF (EBITDA 5y) | 238.95 - 310.39 | 267.87 | 169.9% |
| DCF (EBITDA 10y) | 250.14 - 360.46 | 295.78 | 198.0% |
| Fair Value | 89.79 - 89.79 | 89.79 | -9.53% |
| P/E | 68.88 - 115.98 | 93.49 | -5.8% |
| EV/EBITDA | 76.40 - 158.54 | 107.30 | 8.1% |
| EPV | 9.94 - 12.57 | 11.26 | -88.7% |
| DDM - Stable | 14.08 - 27.52 | 20.80 | -79.0% |
| DDM - Multi | 75.13 - 119.86 | 92.84 | -6.5% |
| Market Cap (mil) | 20,156.64 |
| Beta | 1.73 |
| Outstanding shares (mil) | 203.11 |
| Enterprise Value (mil) | 20,248.49 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.30% |
| Cost of Debt | 10.35% |
| WACC | 17.38% |