As of 2025-05-15, the Intrinsic Value of Indian Hume Pipe Company Ltd (INDIANHUME.NS) is 270.89 INR. This INDIANHUME.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 410.00 INR, the upside of Indian Hume Pipe Company Ltd is -33.90%.
The range of the Intrinsic Value is 179.15 - 446.32 INR
Based on its market price of 410.00 INR and our intrinsic valuation, Indian Hume Pipe Company Ltd (INDIANHUME.NS) is overvalued by 33.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 179.15 - 446.32 | 270.89 | -33.9% |
| DCF (Growth 10y) | 289.30 - 644.33 | 412.60 | 0.6% |
| DCF (EBITDA 5y) | 474.01 - 763.49 | 635.59 | 55.0% |
| DCF (EBITDA 10y) | 472.98 - 861.20 | 661.88 | 61.4% |
| Fair Value | 97.98 - 97.98 | 97.98 | -76.10% |
| P/E | 387.23 - 511.05 | 435.81 | 6.3% |
| EV/EBITDA | 252.68 - 373.34 | 302.63 | -26.2% |
| EPV | 24.16 - 80.66 | 52.41 | -87.2% |
| DDM - Stable | 77.25 - 186.62 | 131.93 | -67.8% |
| DDM - Multi | 210.93 - 418.14 | 282.57 | -31.1% |
| Market Cap (mil) | 21,598.80 |
| Beta | 2.06 |
| Outstanding shares (mil) | 52.68 |
| Enterprise Value (mil) | 27,661.62 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.60% |
| Cost of Debt | 9.78% |
| WACC | 15.51% |