Hilltone Software and Gas Intrinsic Value
HILLTONE Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹12.73 | ₹11.46 - ₹14.00 | -77.4% | Book Value/Share: ₹12.73, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹16.91 | ₹15.22 - ₹18.60 | -70.0% | Revenue/Share: ₹13.64, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹22.54 | ₹20.29 - ₹24.79 | -60.0% | EBITDA: ₹1.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹22.54 | ₹18.03 - ₹27.05 | -60.0% | CF Growth: 5.0%, Discount: 15% |
Want to compare with current market value? Check HILLTONE share price latest .
Valuation Comparison Chart
HILLTONE Intrinsic Value Analysis
What is the intrinsic value of HILLTONE?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Hilltone Software and Gas (HILLTONE) is ₹22.54 (median value). With the current market price of ₹56.35, this represents a -60.0% variance from our estimated fair value.
The valuation range spans from ₹12.73 to ₹22.54, indicating ₹12.73 - ₹22.54.
Is HILLTONE undervalued or overvalued?
Based on our multi-method analysis, Hilltone Software and Gas (HILLTONE) appears to be trading above calculated value by approximately 60.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 2.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.29 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Operating Margin | -5.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.83x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Hilltone Software and Gas
Additional stock information and data for HILLTONE
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹1 Cr | ₹1 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹-7 Cr | ₹-8 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹1 Cr | ₹1 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |