HCP Plastene Bulkpack Intrinsic Value

HPBL • Industrial Products
Current Stock Price
₹172.75
Primary Intrinsic Value
₹224.16
Market Cap
₹190.0 Cr
+29.8% Upside
Median Value
₹224.16
Value Range
₹59 - ₹346
Assessment
Trading Below Calculated Value
Safety Margin
22.9%

HPBL Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹224.16 ₹179.33 - ₹268.99 +29.8% EPS: ₹18.68, Sector P/E: 12x
Book Value Method asset ₹59.09 ₹53.18 - ₹65.00 -65.8% Book Value/Share: ₹59.09, P/B: 1.0x
Revenue Multiple Method revenue ₹345.50 ₹310.95 - ₹380.05 +100.0% Revenue/Share: ₹727.27, P/S: 0.8x
EBITDA Multiple Method earnings ₹278.27 ₹250.44 - ₹306.10 +61.1% EBITDA: ₹52.00Cr, EV/EBITDA: 6x
PEG Ratio Method growth ₹119.55 ₹107.59 - ₹131.50 -30.8% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹153.92 ₹138.53 - ₹169.31 -10.9% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹290.91 ₹261.82 - ₹320.00 +68.4% ROE: 30.8%, P/E Multiple: 16x
Graham Defensive Method conservative ₹118.18 ₹106.36 - ₹130.00 -31.6% EPS: ₹18.68, BVPS: ₹59.09
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check HPBL share price latest .

Valuation Comparison Chart

HPBL Intrinsic Value Analysis

What is the intrinsic value of HPBL?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of HCP Plastene Bulkpack (HPBL) is ₹224.16 (median value). With the current market price of ₹172.75, this represents a +29.8% variance from our estimated fair value.

The valuation range spans from ₹59.09 to ₹345.50, indicating ₹59.09 - ₹345.50.

Is HPBL undervalued or overvalued?

Based on our multi-method analysis, HCP Plastene Bulkpack (HPBL) appears to be trading below calculated value by approximately 29.8%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 2.37 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 3.58 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 30.8% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin 6.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 3.43x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2024 ₹-19 Cr ₹-22 Cr Negative Cash Flow 3/10
March 2023 ₹-20 Cr ₹-27 Cr Negative Cash Flow 3/10
March 2022 ₹-23 Cr ₹-52 Cr Negative Cash Flow 3/10
March 2021 ₹-16 Cr ₹-17 Cr Negative Cash Flow 3/10