Hazoor Multi Projects Intrinsic Value
Hazoor Multi Projects (HAZOOR) median intrinsic value is ₹44.22 from 9 valuation models (range ₹23–₹66), vs current price ₹22.11 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit HAZOOR stock price BSE.
HAZOOR Valuation Methods Summary — DCF, Graham Number & P/E
Hazoor Multi Projects intrinsic value across 9 models vs current price ₹22.11 — upside/downside and value range per method. Analyse HAZOOR institutional holdings to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹63.36 | ₹50.69 - ₹76.03 | +186.6% | EPS: ₹5.28, Sector P/E: 12x |
| Book Value Method | asset | ₹55.27 | ₹49.74 - ₹60.80 | +150.0% | Book Value/Share: ₹215.17, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹44.22 | ₹39.80 - ₹48.64 | +100.0% | Revenue/Share: ₹231.72, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹44.22 | ₹39.80 - ₹48.64 | +100.0% | EBITDA: ₹548.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹23.42 | ₹18.74 - ₹28.10 | +5.9% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹33.79 | ₹30.41 - ₹37.17 | +52.8% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹43.51 | ₹39.16 - ₹47.86 | +96.8% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹44.22 | ₹39.80 - ₹48.64 | +100.0% | ROE: 20.5%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹66.33 | ₹59.70 - ₹72.96 | +200.0% | EPS: ₹5.28, BVPS: ₹215.17 |
HAZOOR Intrinsic Value vs Market Price — All Valuation Models
Hazoor Multi Projects fair value range ₹23–₹66 vs current market price ₹22.11 across 9 valuation models. Read HAZOOR dividend payout details for the complete payout history and dividend yield track record.
HAZOOR Intrinsic Value Analysis — Undervalued or Overvalued?
Hazoor Multi Projects median intrinsic value ₹44.22, current price ₹22.11 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of HAZOOR?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Hazoor Multi Projects (HAZOOR) is ₹44.22 (median value). With the current market price of ₹22.11, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹23.42 to ₹66.33, indicating ₹23.42 - ₹66.33.
Is HAZOOR undervalued or overvalued?
Based on our multi-method analysis, Hazoor Multi Projects (HAZOOR) appears to be trading below calculated value by approximately 100.0%.
HAZOOR Financial Health — Key Ratios vs Industry Benchmarks
Hazoor Multi Projects 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 | 3.61 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 20.5% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 80.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.40x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
HAZOOR Cash Flow Quality — Operating & Free Cash Flow
Hazoor Multi Projects 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 | ₹-145 Cr | ₹-198 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹-123 Cr | ₹-123 Cr | Negative Cash Flow | 3/10 |
| March 2015 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |
| March 2014 | ₹5 Cr | ₹5 Cr | Positive Free Cash Flow | 8/10 |
| March 2012 | ₹1 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |