As of 2025-05-18, the Intrinsic Value of Hitech Corporation Ltd (HITECHCORP.NS) is 172.92 INR. This HITECHCORP.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 196.00 INR, the upside of Hitech Corporation Ltd is -11.80%.
The range of the Intrinsic Value is 141.27 - 219.73 INR
Based on its market price of 196.00 INR and our intrinsic valuation, Hitech Corporation Ltd (HITECHCORP.NS) is overvalued by 11.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 141.27 - 219.73 | 172.92 | -11.8% |
| DCF (Growth 10y) | 158.42 - 230.31 | 187.89 | -4.1% |
| DCF (EBITDA 5y) | 256.93 - 361.10 | 309.02 | 57.7% |
| DCF (EBITDA 10y) | 225.38 - 324.93 | 272.34 | 38.9% |
| Fair Value | 214.45 - 214.45 | 214.45 | 9.41% |
| P/E | 209.47 - 364.93 | 259.18 | 32.2% |
| EV/EBITDA | 214.59 - 319.30 | 258.67 | 32.0% |
| EPV | 166.56 - 216.55 | 191.55 | -2.3% |
| DDM - Stable | 35.17 - 65.02 | 50.09 | -74.4% |
| DDM - Multi | 107.70 - 154.67 | 126.98 | -35.2% |
| Market Cap (mil) | 3,367.28 |
| Beta | 1.51 |
| Outstanding shares (mil) | 17.18 |
| Enterprise Value (mil) | 4,240.78 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.47% |
| Cost of Debt | 12.39% |
| WACC | 15.07% |