Hind Aluminium Industries Intrinsic Value

HINDALUMI • Metals & Mining
Current Stock Price
₹154.85
Primary Intrinsic Value
₹60.00
Market Cap
₹92.9 Cr
-60.0% Downside
Median Value
₹61.94
Value Range
₹46 - ₹201
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

HINDALUMI Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹60.00 ₹48.00 - ₹72.00 -61.3% EPS: ₹5.00, Sector P/E: 12x
Book Value Method asset ₹140.00 ₹126.00 - ₹154.00 -9.6% Book Value/Share: ₹140.00, P/B: 1.0x
Revenue Multiple Method revenue ₹46.45 ₹41.81 - ₹51.10 -70.0% Revenue/Share: ₹33.33, P/S: 0.8x
EBITDA Multiple Method earnings ₹61.94 ₹55.75 - ₹68.13 -60.0% EBITDA: ₹4.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹201.15 ₹160.92 - ₹241.38 +29.9% CF Growth: 5.0%, Discount: 15%
PEG Ratio Method growth ₹46.45 ₹41.81 - ₹51.10 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹46.45 ₹41.81 - ₹51.10 -70.0% Revenue Growth: 6.0%, Adj P/E: 8.2x
Graham Defensive Method conservative ₹125.50 ₹112.95 - ₹138.05 -19.0% EPS: ₹5.00, BVPS: ₹140.00
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check HINDALUMI share price latest .

Valuation Comparison Chart

HINDALUMI Intrinsic Value Analysis

What is the intrinsic value of HINDALUMI?

Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Hind Aluminium Industries (HINDALUMI) is ₹61.94 (median value). With the current market price of ₹154.85, this represents a -60.0% variance from our estimated fair value.

The valuation range spans from ₹46.45 to ₹201.15, indicating ₹46.45 - ₹201.15.

Is HINDALUMI undervalued or overvalued?

Based on our multi-method analysis, Hind Aluminium Industries (HINDALUMI) appears to be trading above calculated value by approximately 60.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Debt to Equity Ratio 1.01 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 4.8% Industry Standard: 15%+ Below 10% Measures shareholder return efficiency
Operating Margin -29.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.24x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-3 Cr ₹-3 Cr Negative Cash Flow 3/10
March 2024 ₹-3 Cr ₹-3 Cr Negative Cash Flow 3/10
March 2023 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2022 ₹13 Cr ₹13 Cr Positive Free Cash Flow 8/10
March 2021 ₹71 Cr ₹71 Cr Positive Free Cash Flow 8/10