Hindustan Tin Works Intrinsic Value
Hindustan Tin Works intrinsic value. Hindustan Tin Works (HINDTIN) median intrinsic value is ₹204.00 from 9 valuation models (range ₹33–₹273), vs current price ₹109.10 — +87.0% upside (Trading Below Calculated Value), margin of safety 46.5%. Compare with Hindustan Tin Works value estimation to assess whether the stock is under or overvalued.
HINDTIN Valuation Methods Summary — DCF, Graham Number & P/E
Hindustan Tin Works intrinsic value across 9 models vs current price ₹109.10 — upside/downside and value range per method. Read Hindustan Tin Works 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 | ₹116.40 | ₹93.12 - ₹139.68 | +6.7% | EPS: ₹9.70, Sector P/E: 12x |
| Book Value Method | asset | ₹223.00 | ₹200.70 - ₹245.30 | +104.4% | Book Value/Share: ₹223.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹218.20 | ₹196.38 - ₹240.02 | +100.0% | Revenue/Share: ₹432.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹204.00 | ₹183.60 - ₹224.40 | +87.0% | EBITDA: ₹34.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹272.75 | ₹218.20 - ₹327.30 | +150.0% | CF Growth: 9.2%, Discount: 15% |
| PEG Ratio Method | growth | ₹62.08 | ₹55.87 - ₹68.29 | -43.1% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹77.60 | ₹69.84 - ₹85.36 | -28.9% | Revenue Growth: -2.2%, Adj P/E: 8.0x |
| Graham Defensive Method | conservative | ₹220.61 | ₹198.55 - ₹242.67 | +102.2% | EPS: ₹9.70, BVPS: ₹223.00 |
| Dividend Yield Method | dividend | ₹32.73 | ₹29.46 - ₹36.00 | -70.0% | DPS: ₹0.75, Target Yield: 3.5% |
HINDTIN Intrinsic Value vs Market Price — All Valuation Models
Hindustan Tin Works fair value range ₹33–₹273 vs current market price ₹109.10 across 9 valuation models. For current market price and key ratios, visit Hindustan Tin Works share price chart.
HINDTIN Intrinsic Value Analysis — Undervalued or Overvalued?
Hindustan Tin Works median intrinsic value ₹204.00, current price ₹109.10 — Trading Below Calculated Value by 87.0%, margin of safety 46.5%.
What is the intrinsic value of HINDTIN?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Hindustan Tin Works (HINDTIN) is ₹204.00 (median value). With the current market price of ₹109.10, this represents a +87.0% variance from our estimated fair value.
The valuation range spans from ₹32.73 to ₹272.75, indicating ₹32.73 - ₹272.75.
Is HINDTIN undervalued or overvalued?
Based on our multi-method analysis, Hindustan Tin Works (HINDTIN) appears to be trading below calculated value by approximately 87.0%.
HINDTIN Financial Health — Key Ratios vs Industry Benchmarks
Hindustan Tin Works 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 | 4.92 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 4.0% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 7.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.22x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
HINDTIN Cash Flow Quality — Operating & Free Cash Flow
Hindustan Tin Works 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 2026 | ₹37 Cr | ₹27 Cr | Positive Free Cash Flow | 8/10 |
| March 2025 | ₹56 Cr | ₹35 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹19 Cr | ₹10 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹36 Cr | ₹27 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹26 Cr | ₹21 Cr | Positive Free Cash Flow | 8/10 |