Hawkins Cookers Intrinsic Value
Hawkins Cookers (HAWKINCOOK) median intrinsic value is ₹3624.00 from 9 valuation models (range ₹1915–₹5945), vs current price ₹7171.50 — -49.5% downside (Trading Above Calculated Value), margin of safety -97.9%. Browse HAWKINCOOK balance sheet details for revenue, profit, balance sheet and cash flow data.
HAWKINCOOK Valuation Methods Summary — DCF, Graham Number & P/E
Hawkins Cookers intrinsic value across 9 models vs current price ₹7171.50 — upside/downside and value range per method. Also explore HAWKINCOOK price trends to track price trends across different timeframes.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹5945.00 | ₹4756.00 - ₹7134.00 | -17.1% | EPS: ₹237.80, Sector P/E: 25x |
| Book Value Method | asset | ₹1915.00 | ₹1723.50 - ₹2106.50 | -73.3% | Book Value/Share: ₹766.00, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹3624.00 | ₹3261.60 - ₹3986.40 | -49.5% | Revenue/Share: ₹2416.00, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹4464.00 | ₹4017.60 - ₹4910.40 | -37.8% | EBITDA: ₹186.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹2868.60 | ₹2294.88 - ₹3442.32 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹2151.45 | ₹1936.30 - ₹2366.59 | -70.0% | EPS Growth: 10.6%, Fair P/E: 8.5x |
| Growth Adjusted P/E | growth | ₹4404.59 | ₹3964.13 - ₹4845.05 | -38.6% | Revenue Growth: 5.8%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹4032.00 | ₹3628.80 - ₹4435.20 | -43.8% | ROE: 32.9%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹2151.45 | ₹1936.30 - ₹2366.59 | -70.0% | EPS: ₹237.80, BVPS: ₹766.00 |
HAWKINCOOK Intrinsic Value vs Market Price — All Valuation Models
Hawkins Cookers fair value range ₹1915–₹5945 vs current market price ₹7171.50 across 9 valuation models. For current market price and key ratios, visit HAWKINCOOK screener.
HAWKINCOOK Intrinsic Value Analysis — Undervalued or Overvalued?
Hawkins Cookers median intrinsic value ₹3624.00, current price ₹7171.50 — Trading Above Calculated Value by 49.5%, margin of safety -97.9%.
What is the intrinsic value of HAWKINCOOK?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Hawkins Cookers (HAWKINCOOK) is ₹3624.00 (median value). With the current market price of ₹7171.50, this represents a -49.5% variance from our estimated fair value.
The valuation range spans from ₹1915.00 to ₹5945.00, indicating ₹1915.00 - ₹5945.00.
Is HAWKINCOOK undervalued or overvalued?
Based on our multi-method analysis, Hawkins Cookers (HAWKINCOOK) appears to be trading above calculated value by approximately 49.5%.
HAWKINCOOK Financial Health — Key Ratios vs Industry Benchmarks
Hawkins Cookers 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 | 18.24 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 32.9% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 15.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 2.07x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
HAWKINCOOK Cash Flow Quality — Operating & Free Cash Flow
Hawkins Cookers 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 | ₹102 Cr | ₹88 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹174 Cr | ₹122 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹92 Cr | ₹68 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹-52 Cr | ₹-52 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹189 Cr | ₹130 Cr | Positive Free Cash Flow | 8/10 |