Housing Development and Infra Fair Value

Average Fair Value
₹124.02
Current Market Price: ₹1.97
+6195.6% Price Difference

Housing Development and Infra (HDIL) average fair value is ₹124.02 across 6 valuation models — P/E Based Valuation, P/B Based Valuation, Price-to-Sales Valuation, Asset-Based Valuation, Benjamin Graham Number, Discounted Cash Flow (DCF), vs a current market price of ₹1.97 (+6195.6%), fair value range ₹1.99–₹393.01. For live price and a broader fundamental view, visit Housing Development and Infra share price screener.

Fair Value Analysis Export

HDIL Fair Value vs Current Price — Valuation Summary

HDIL average fair value, fair value range, price gap and valuation status across 6 models: P/E Based Valuation, P/B Based Valuation, Price-to-Sales Valuation, Asset-Based Valuation, Benjamin Graham Number, Discounted Cash Flow (DCF). See HDIL book value comparison to compare market price against book value per share.

Average Fair Value
₹124.02
Current Market Price
₹1.97
Price Difference
₹122.05
Percentage Difference
+6195.6%
Fair Value Range
₹1.99 - ₹393.01
Methods Used
6
Analysis based on 6 valuation methods: P/E Based Valuation, P/B Based Valuation, Price-to-Sales Valuation, Asset-Based Valuation, Benjamin Graham Number, Discounted Cash Flow (DCF)

P/E Based Valuation

Current EPS ₹0.17
Sector Avg P/E 43.42
Historical Avg P/E N/A
Average Fair Value
₹4.44

P/B Based Valuation

Book Value/Share ₹262.0
Sector Avg P/B -0.36
Historical Avg P/B N/A
Average Fair Value
₹393.01

Price-to-Sales Valuation

Revenue/Share ₹0.66
Sector Avg P/S 3.0
Fair Value
₹1.99

Asset-Based Valuation

Book Value/Share ₹262.0
Liquidation Value/Share ₹279.61
Fair Value
₹262.0

Benjamin Graham Number

Current EPS ₹0.17
Book Value/Share ₹262.0
Graham Multiplier 22.5
Current P/E -112.5
Graham Criteria 2/3
Graham Number
₹31.66
Criteria Met: P/E ≤ 15, P/B ≤ 1.5

Discounted Cash Flow (DCF)

Current FCF ₹385.0 Cr
FCF Growth Rate -14.13%
Discount Rate 10.0%
Terminal Growth 3.0%
Enterprise Value ₹2615.54 Cr
DCF Fair Value
₹51.04

HDIL Fair Value Analysis — Data Sources & Coverage

Housing Development and Infra financial data sources, valuation methods applied and sector benchmarks used — 2019 financial year. Examine Housing Development and Infra quarterly financials for recent quarterly revenue, profit and EPS trends.

Methods Used
6
Data Year
2019
Sector
Realty

Available Data Sources: Financial statements, balance sheet data , sector comparisons.

Data Currency: Financial data is 7 years old (2019).

HDIL vs Realty Sector Peers — P/E, P/B & Market Cap

Housing Development and Infra P/E ratio, P/B ratio and market capitalisation vs Realty sector peers — relative valuation comparison.

Company Symbol P/E Ratio P/B Ratio Market Cap (₹ Cr)
ETT ETT - - -
Avishkar Infra Realty AIRLTD 523.31 99.31 ₹1,404
Godrej Properties GODREJPROP 28.36 2.72 ₹51,630
Dhansafal Finserve DHANSAFAL 130.0 0.88 ₹60
East Buildtech EASTBUILD -9.8 1.93 ₹11

Important Disclaimer

This fair value analysis is for informational and educational purposes only. The calculations are based on publicly available financial data and various valuation methodologies.

This analysis does not constitute investment advice, recommendations, or suggestions to buy, sell, or hold any securities. Past performance and financial data do not guarantee future results.

Please conduct your own research and consult with qualified financial advisors before making any investment decisions. Market conditions, company fundamentals, and other factors can significantly impact actual stock performance.