Housing Development and Infra Intrinsic Value
Housing Development and Infra intrinsic value. Housing Development and Infra (HDIL) median intrinsic value is ₹4.26 from 8 valuation models (range ₹2–₹4), vs current price ₹1.42 — +200.0% upside (Trading Below Calculated Value), margin of safety 66.7%. For current market price and key ratios, visit Housing Development and Infra share price today.
HDIL Valuation Methods Summary — DCF, Graham Number & P/E
Housing Development and Infra intrinsic value across 8 models vs current price ₹1.42 — upside/downside and value range per method. Read Housing Development and Infra dividend policy for the complete payout history and dividend yield track record.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹4.26 | ₹3.41 - ₹5.11 | +200.0% | EPS: ₹0.68, Sector P/E: 12x |
| Book Value Method | asset | ₹3.55 | ₹3.19 - ₹3.91 | +150.0% | Book Value/Share: ₹262.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹2.40 | ₹2.16 - ₹2.64 | +69.0% | Revenue/Share: ₹3.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹2.84 | ₹2.56 - ₹3.12 | +100.0% | EBITDA: ₹272.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹3.55 | ₹2.84 - ₹4.26 | +150.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹4.26 | ₹3.83 - ₹4.69 | +200.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹4.26 | ₹3.83 - ₹4.69 | +200.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| Graham Defensive Method | conservative | ₹4.26 | ₹3.83 - ₹4.69 | +200.0% | EPS: ₹0.68, BVPS: ₹262.00 |
HDIL Intrinsic Value vs Market Price — All Valuation Models
Housing Development and Infra fair value range ₹2–₹4 vs current market price ₹1.42 across 8 valuation models. Compare with HDIL fair price to assess whether the stock is under or overvalued.
HDIL Intrinsic Value Analysis — Undervalued or Overvalued?
Housing Development and Infra median intrinsic value ₹4.26, current price ₹1.42 — Trading Below Calculated Value by 200.0%, margin of safety 66.7%.
What is the intrinsic value of HDIL?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Housing Development and Infra (HDIL) is ₹4.26 (median value). With the current market price of ₹1.42, this represents a +200.0% variance from our estimated fair value.
The valuation range spans from ₹2.40 to ₹4.26, indicating ₹2.40 - ₹4.26.
Is HDIL undervalued or overvalued?
Based on our multi-method analysis, Housing Development and Infra (HDIL) appears to be trading below calculated value by approximately 200.0%.
HDIL Financial Health — Key Ratios vs Industry Benchmarks
Housing Development and Infra financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 33.58 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 0.3% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 214.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.01x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
HDIL Cash Flow Quality — Operating & Free Cash Flow
Housing Development and Infra operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2019 | ₹385 Cr | ₹385 Cr | Positive Free Cash Flow | 8/10 |
| March 2018 | ₹425 Cr | ₹425 Cr | Positive Free Cash Flow | 8/10 |
| March 2017 | ₹616 Cr | ₹616 Cr | Positive Free Cash Flow | 8/10 |
| March 2016 | ₹698 Cr | ₹698 Cr | Positive Free Cash Flow | 8/10 |
| March 2015 | ₹708 Cr | ₹708 Cr | Positive Free Cash Flow | 8/10 |