Hariom Pipe Industries Intrinsic Value
HARIOMPIPE • Industrial Products
Current Stock Price
₹270.15
Primary Intrinsic Value
₹161.28
Market Cap
₹837.5 Cr
-31.6%
Downside
Median Value
₹184.84
Value Range
₹86 - ₹348
Assessment
Trading Above Calculated Value
Safety Margin
-46.2%
HARIOMPIPE Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹161.28 | ₹129.02 - ₹193.54 | -40.3% | EPS: ₹13.44, Sector P/E: 12x |
| Book Value Method | asset | ₹184.84 | ₹166.36 - ₹203.32 | -31.6% | Book Value/Share: ₹184.84, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹347.87 | ₹313.08 - ₹382.66 | +28.8% | Revenue/Share: ₹434.84, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹340.65 | ₹306.58 - ₹374.72 | +26.1% | EBITDA: ₹176.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹346.16 | ₹276.93 - ₹415.39 | +28.1% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹86.02 | ₹77.42 - ₹94.62 | -68.2% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹110.75 | ₹99.67 - ₹121.83 | -59.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹135.07 | ₹121.56 - ₹148.58 | -50.0% | ROE: 7.0%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹236.42 | ₹212.78 - ₹260.06 | -12.5% | EPS: ₹13.44, BVPS: ₹184.84 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
HARIOMPIPE Intrinsic Value Analysis
What is the intrinsic value of HARIOMPIPE?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Hariom Pipe Industries (HARIOMPIPE) is ₹184.84 (median value). With the current market price of ₹270.15, this represents a -31.6% variance from our estimated fair value.
The valuation range spans from ₹86.02 to ₹347.87, indicating ₹86.02 - ₹347.87.
Is HARIOMPIPE undervalued or overvalued?
Based on our multi-method analysis, Hariom Pipe Industries (HARIOMPIPE) appears to be trading above calculated value by approximately 31.6%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 7.17 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 7.0% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 13.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.13x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Hariom Pipe Industries
Additional stock information and data for HARIOMPIPE
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹79 Cr | ₹36 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹5 Cr | ₹-86 Cr | Positive Operating Cash Flow | 6/10 |