Hariom Pipe Industries Intrinsic Value
HARIOMPIPE Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹161.28 | ₹129.02 - ₹193.54 | -60.8% | EPS: ₹13.44, Sector P/E: 12x |
| Book Value Method | asset | ₹184.84 | ₹166.36 - ₹203.32 | -55.1% | Book Value/Share: ₹184.84, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹347.87 | ₹313.08 - ₹382.66 | -15.5% | Revenue/Share: ₹434.84, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹338.47 | ₹304.62 - ₹372.32 | -17.8% | EBITDA: ₹176.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹346.16 | ₹276.93 - ₹415.39 | -15.9% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹123.52 | ₹111.17 - ₹135.87 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹123.52 | ₹111.17 - ₹135.87 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹205.88 | ₹185.29 - ₹226.47 | -50.0% | ROE: 7.0%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹236.42 | ₹212.78 - ₹260.06 | -42.6% | EPS: ₹13.44, BVPS: ₹184.84 |
Want to compare with current market value? Check HARIOMPIPE share price latest .
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 ₹205.88 (median value). With the current market price of ₹411.75, this represents a -50.0% variance from our estimated fair value.
The valuation range spans from ₹123.52 to ₹347.87, indicating ₹123.52 - ₹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 50.0%.
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 |
| Debt to Equity Ratio | 2.09 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| 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 |