As of 2025-08-05, the Intrinsic Value of Himadri Speciality Chemical Ltd (HSCL.NS) is 235.78 INR. This HSCL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 474.85 INR, the upside of Himadri Speciality Chemical Ltd is -50.30%.
The range of the Intrinsic Value is 205.21 - 279.14 INR
Based on its market price of 474.85 INR and our intrinsic valuation, Himadri Speciality Chemical Ltd (HSCL.NS) is overvalued by 50.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 205.21 - 279.14 | 235.78 | -50.3% |
| DCF (Growth 10y) | 288.18 - 388.75 | 330.17 | -30.5% |
| DCF (EBITDA 5y) | 281.26 - 451.81 | 348.63 | -26.6% |
| DCF (EBITDA 10y) | 342.19 - 531.17 | 416.65 | -12.3% |
| Fair Value | 311.18 - 311.18 | 311.18 | -34.47% |
| P/E | 281.80 - 485.19 | 341.37 | -28.1% |
| EV/EBITDA | 135.48 - 227.55 | 156.82 | -67.0% |
| EPV | 60.97 - 70.08 | 65.52 | -86.2% |
| DDM - Stable | 54.54 - 99.84 | 77.19 | -83.7% |
| DDM - Multi | 156.75 - 225.42 | 185.10 | -61.0% |
| Market Cap (mil) | 234,504.67 |
| Beta | 1.89 |
| Outstanding shares (mil) | 493.85 |
| Enterprise Value (mil) | 230,920.88 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.60% |
| Cost of Debt | 7.12% |
| WACC | 17.43% |