As of 2025-07-07, the Intrinsic Value of Huhtamaki India Ltd (HUHTAMAKI.NS) is 283.92 INR. This HUHTAMAKI.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 220.87 INR, the upside of Huhtamaki India Ltd is 28.50%.
The range of the Intrinsic Value is 228.58 - 378.42 INR
Based on its market price of 220.87 INR and our intrinsic valuation, Huhtamaki India Ltd (HUHTAMAKI.NS) is undervalued by 28.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 228.58 - 378.42 | 283.92 | 28.5% |
| DCF (Growth 10y) | 292.87 - 468.39 | 358.48 | 62.3% |
| DCF (EBITDA 5y) | 257.25 - 423.14 | 332.60 | 50.6% |
| DCF (EBITDA 10y) | 304.50 - 484.52 | 383.01 | 73.4% |
| Fair Value | 291.61 - 291.61 | 291.61 | 32.03% |
| P/E | 153.04 - 302.39 | 215.37 | -2.5% |
| EV/EBITDA | 104.84 - 193.51 | 156.63 | -29.1% |
| EPV | 138.34 - 176.09 | 157.22 | -28.8% |
| DDM - Stable | 62.50 - 137.12 | 99.81 | -54.8% |
| DDM - Multi | 208.07 - 347.60 | 259.75 | 17.6% |
| Market Cap (mil) | 16,680.10 |
| Beta | 1.30 |
| Outstanding shares (mil) | 75.52 |
| Enterprise Value (mil) | 16,854.50 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.86% |
| Cost of Debt | 7.92% |
| WACC | 13.25% |