As of 2025-06-17, the Intrinsic Value of Housing and Urban Development Corporation Ltd (HUDCO.NS) is 210.68 INR. This HUDCO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 229.80 INR, the upside of Housing and Urban Development Corporation Ltd is -8.30%.
The range of the Intrinsic Value is (21.61) - 920.44 INR
Based on its market price of 229.80 INR and our intrinsic valuation, Housing and Urban Development Corporation Ltd (HUDCO.NS) is overvalued by 8.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (21.61) - 920.44 | 210.68 | -8.3% |
| DCF (Growth 10y) | (10.12) - 826.02 | 197.65 | -14.0% |
| DCF (EBITDA 5y) | (224.98) - 5.46 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (169.27) - 51.04 | (1,234.50) | -123450.0% |
| Fair Value | 142.55 - 142.55 | 142.55 | -37.97% |
| P/E | 64.86 - 255.23 | 167.15 | -27.3% |
| EV/EBITDA | (337.17) - 291.26 | (77.53) | -133.7% |
| EPV | (159.52) - (58.23) | (108.87) | -147.4% |
| DDM - Stable | 76.16 - 204.38 | 140.27 | -39.0% |
| DDM - Multi | 49.68 - 101.08 | 66.35 | -71.1% |
| Market Cap (mil) | 460,036.62 |
| Beta | 1.97 |
| Outstanding shares (mil) | 2,001.90 |
| Enterprise Value (mil) | 1,532,356.60 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.70% |
| Cost of Debt | 5.00% |
| WACC | 7.14% |