Hawkins Cookers Intrinsic Value
Hawkins Cookers (HAWKINCOOK) median intrinsic value is ₹3759.00 from 9 valuation models (range ₹2225–₹6203), vs current price ₹8937.50 — -57.9% downside (Trading Above Calculated Value), margin of safety -100.0%. Read HAWKINCOOK ex-dividend dates for the complete payout history and dividend yield track record.
HAWKINCOOK Valuation Methods Summary — DCF, Graham Number & P/E
Hawkins Cookers intrinsic value across 9 models vs current price ₹8937.50 — upside/downside and value range per method. Analyse Hawkins Cookers shareholding analysis to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹6202.50 | ₹4962.00 - ₹7443.00 | -30.6% | EPS: ₹248.10, Sector P/E: 25x |
| Book Value Method | asset | ₹2225.00 | ₹2002.50 - ₹2447.50 | -75.1% | Book Value/Share: ₹890.00, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹3759.00 | ₹3383.10 - ₹4134.90 | -57.9% | Revenue/Share: ₹2506.00, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹4344.00 | ₹3909.60 - ₹4778.40 | -51.4% | EBITDA: ₹181.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹3575.00 | ₹2860.00 - ₹4290.00 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹2681.25 | ₹2413.12 - ₹2949.38 | -70.0% | EPS Growth: 11.8%, Fair P/E: 9.5x |
| Growth Adjusted P/E | growth | ₹4617.07 | ₹4155.36 - ₹5078.78 | -48.3% | Revenue Growth: 6.8%, Adj P/E: 18.6x |
| ROE Based Valuation | profitability | ₹4468.75 | ₹4021.88 - ₹4915.62 | -50.0% | ROE: 29.7%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹2681.25 | ₹2413.12 - ₹2949.38 | -70.0% | EPS: ₹248.10, BVPS: ₹890.00 |
HAWKINCOOK Intrinsic Value vs Market Price — All Valuation Models
Hawkins Cookers fair value range ₹2225–₹6203 vs current market price ₹8937.50 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 ₹3759.00, current price ₹8937.50 — Trading Above Calculated Value by 57.9%, margin of safety -100.0%.
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 ₹3759.00 (median value). With the current market price of ₹8937.50, this represents a -57.9% variance from our estimated fair value.
The valuation range spans from ₹2225.00 to ₹6202.50, indicating ₹2225.00 - ₹6202.50.
Is HAWKINCOOK undervalued or overvalued?
Based on our multi-method analysis, Hawkins Cookers (HAWKINCOOK) appears to be trading above calculated value by approximately 57.9%.
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 | 17.97 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 29.7% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 14.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.82x | 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 |