Hariom Pipe Industries Intrinsic Value
Hariom Pipe Industries (HARIOMPIPE) median intrinsic value is ₹417.42 from 9 valuation models (range ₹209–₹565), vs current price ₹395.00 — +5.7% upside (Trading Near Calculated Value), margin of safety 5.4%. Browse HARIOMPIPE balance sheet details for revenue, profit, balance sheet and cash flow data.
HARIOMPIPE Valuation Methods Summary — DCF, Graham Number & P/E
Hariom Pipe Industries intrinsic value across 9 models vs current price ₹395.00 — upside/downside and value range per method. For current market price and key ratios, visit HARIOMPIPE stock price BSE.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹466.56 | ₹373.25 - ₹559.87 | +18.1% | EPS: ₹38.88, Sector P/E: 12x |
| Book Value Method | asset | ₹208.71 | ₹187.84 - ₹229.58 | -47.2% | Book Value/Share: ₹208.71, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹533.68 | ₹480.31 - ₹587.05 | +35.1% | Revenue/Share: ₹667.10, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹565.16 | ₹508.64 - ₹621.68 | +43.1% | EBITDA: ₹292.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹346.16 | ₹276.93 - ₹415.39 | -12.4% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹248.83 | ₹223.95 - ₹273.71 | -37.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹320.37 | ₹288.33 - ₹352.41 | -18.9% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹541.94 | ₹487.75 - ₹596.13 | +37.2% | ROE: 18.5%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹417.42 | ₹375.68 - ₹459.16 | +5.7% | EPS: ₹38.88, BVPS: ₹208.71 |
HARIOMPIPE Intrinsic Value vs Market Price — All Valuation Models
Hariom Pipe Industries fair value range ₹209–₹565 vs current market price ₹395.00 across 9 valuation models. Also explore HARIOMPIPE price movement history to track price trends across different timeframes.
HARIOMPIPE Intrinsic Value Analysis — Undervalued or Overvalued?
Hariom Pipe Industries median intrinsic value ₹417.42, current price ₹395.00 — Trading Near Calculated Value by 5.7%, margin of safety 5.4%.
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 ₹417.42 (median value). With the current market price of ₹395.00, this represents a +5.7% variance from our estimated fair value.
The valuation range spans from ₹208.71 to ₹565.16, indicating ₹208.71 - ₹565.16.
Is HARIOMPIPE undervalued or overvalued?
Based on our multi-method analysis, Hariom Pipe Industries (HARIOMPIPE) appears to be trading near calculated value by approximately 5.7%.
HARIOMPIPE Financial Health — Key Ratios vs Industry Benchmarks
Hariom Pipe Industries 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 | 3.47 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 18.5% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 13.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.70x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
HARIOMPIPE Cash Flow Quality — Operating & Free Cash Flow
Hariom Pipe Industries 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 2025 | ₹79 Cr | ₹36 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹5 Cr | ₹-86 Cr | Positive Operating Cash Flow | 6/10 |