Hilltone Software and Gas Intrinsic Value
Hilltone Software and Gas (HILLTONE) median intrinsic value is ₹18.95 from 4 valuation models (range ₹13–₹19), vs current price ₹47.38 — -60.0% downside (Trading Above Calculated Value), margin of safety -100.0%. Also explore Hilltone Software and Gas share price performance to track price trends across different timeframes.
HILLTONE Valuation Methods Summary — DCF, Graham Number & P/E
Hilltone Software and Gas intrinsic value across 4 models vs current price ₹47.38 — upside/downside and value range per method. Browse HILLTONE financial statements for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹12.73 | ₹11.46 - ₹14.00 | -73.1% | Book Value/Share: ₹12.73, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹14.21 | ₹12.79 - ₹15.63 | -70.0% | Revenue/Share: ₹13.64, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹18.95 | ₹17.05 - ₹20.85 | -60.0% | EBITDA: ₹1.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹18.95 | ₹15.16 - ₹22.74 | -60.0% | CF Growth: 5.0%, Discount: 15% |
HILLTONE Intrinsic Value vs Market Price — All Valuation Models
Hilltone Software and Gas fair value range ₹13–₹19 vs current market price ₹47.38 across 4 valuation models. For current market price and key ratios, visit HILLTONE share price screener.
HILLTONE Intrinsic Value Analysis — Undervalued or Overvalued?
Hilltone Software and Gas median intrinsic value ₹18.95, current price ₹47.38 — Trading Above Calculated Value by 60.0%, margin of safety -100.0%.
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 ₹18.95 (median value). With the current market price of ₹47.38, this represents a -60.0% variance from our estimated fair value.
The valuation range spans from ₹12.73 to ₹18.95, indicating ₹12.73 - ₹18.95.
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%.
HILLTONE Financial Health — Key Ratios vs Industry Benchmarks
Hilltone Software and Gas 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 | 2.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| 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 |
HILLTONE Cash Flow Quality — Operating & Free Cash Flow
Hilltone Software and Gas 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 | ₹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 |