Housing Development and Infra Intrinsic Value
HDIL Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹6.66 | ₹5.33 - ₹7.99 | +200.0% | EPS: ₹0.68, Sector P/E: 12x |
| Book Value Method | asset | ₹5.55 | ₹5.00 - ₹6.11 | +150.0% | Book Value/Share: ₹262.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹2.40 | ₹2.16 - ₹2.64 | +8.1% | Revenue/Share: ₹3.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹4.44 | ₹4.00 - ₹4.88 | +100.0% | EBITDA: ₹272.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹5.55 | ₹4.44 - ₹6.66 | +150.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹4.35 | ₹3.91 - ₹4.79 | +95.9% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹5.60 | ₹5.04 - ₹6.16 | +152.3% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| Graham Defensive Method | conservative | ₹6.66 | ₹5.99 - ₹7.33 | +200.0% | EPS: ₹0.68, BVPS: ₹262.00 |
Want to compare with current market value? Check HDIL share price latest .
Valuation Comparison Chart
HDIL Intrinsic Value Analysis
What is the intrinsic value of HDIL?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Housing Development and Infra (HDIL) is ₹5.55 (median value). With the current market price of ₹2.22, this represents a +150.0% variance from our estimated fair value.
The valuation range spans from ₹2.40 to ₹6.66, indicating ₹2.40 - ₹6.66.
Is HDIL undervalued or overvalued?
Based on our multi-method analysis, Housing Development and Infra (HDIL) appears to be trading below calculated value by approximately 150.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 33.58 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.52 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 0.3% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 214.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.01x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Housing Development and Infra
Additional stock information and data for HDIL
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2019 | ₹385 Cr | ₹385 Cr | Positive Free Cash Flow | 8/10 |
| March 2018 | ₹425 Cr | ₹425 Cr | Positive Free Cash Flow | 8/10 |
| March 2017 | ₹616 Cr | ₹616 Cr | Positive Free Cash Flow | 8/10 |
| March 2016 | ₹698 Cr | ₹698 Cr | Positive Free Cash Flow | 8/10 |
| March 2015 | ₹708 Cr | ₹708 Cr | Positive Free Cash Flow | 8/10 |