Hindustan Adhesives Intrinsic Value
Hindustan Adhesives (HINDADH) median intrinsic value is ₹422.40 from 9 valuation models (range ₹182–₹592), vs current price ₹296.00 — +42.7% upside (Trading Below Calculated Value), margin of safety 29.9%. For current market price and key ratios, visit HINDADH stock price BSE.
HINDADH Valuation Methods Summary — DCF, Graham Number & P/E
Hindustan Adhesives intrinsic value across 9 models vs current price ₹296.00 — upside/downside and value range per method. Browse HINDADH income statement for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹535.20 | ₹428.16 - ₹642.24 | +80.8% | EPS: ₹44.60, Sector P/E: 12x |
| Book Value Method | asset | ₹182.00 | ₹163.80 - ₹200.20 | -38.5% | Book Value/Share: ₹182.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹422.40 | ₹380.16 - ₹464.64 | +42.7% | Revenue/Share: ₹528.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹560.80 | ₹504.72 - ₹616.88 | +89.5% | EBITDA: ₹48.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹489.00 | ₹391.20 - ₹586.80 | +65.2% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹285.44 | ₹256.90 - ₹313.98 | -3.6% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹367.50 | ₹330.75 - ₹404.25 | +24.2% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹592.00 | ₹532.80 - ₹651.20 | +100.0% | ROE: 26.4%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹364.00 | ₹327.60 - ₹400.40 | +23.0% | EPS: ₹44.60, BVPS: ₹182.00 |
HINDADH Intrinsic Value vs Market Price — All Valuation Models
Hindustan Adhesives fair value range ₹182–₹592 vs current market price ₹296.00 across 9 valuation models. Compare with HINDADH DCF to assess whether the stock is under or overvalued.
HINDADH Intrinsic Value Analysis — Undervalued or Overvalued?
Hindustan Adhesives median intrinsic value ₹422.40, current price ₹296.00 — Trading Below Calculated Value by 42.7%, margin of safety 29.9%.
What is the intrinsic value of HINDADH?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Hindustan Adhesives (HINDADH) is ₹422.40 (median value). With the current market price of ₹296.00, this represents a +42.7% variance from our estimated fair value.
The valuation range spans from ₹182.00 to ₹592.00, indicating ₹182.00 - ₹592.00.
Is HINDADH undervalued or overvalued?
Based on our multi-method analysis, Hindustan Adhesives (HINDADH) appears to be trading below calculated value by approximately 42.7%.
HINDADH Financial Health — Key Ratios vs Industry Benchmarks
Hindustan Adhesives 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 | 2.65 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 2.85 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 26.4% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 16.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.02x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
HINDADH Cash Flow Quality — Operating & Free Cash Flow
Hindustan Adhesives 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 | ₹18 Cr | ₹-7 Cr | Positive Operating Cash Flow | 6/10 |
| March 2024 | ₹13 Cr | ₹9 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹27 Cr | ₹22 Cr | Positive Free Cash Flow | 8/10 |
| March 2017 | ₹8 Cr | ₹6 Cr | Positive Free Cash Flow | 8/10 |
| March 2016 | ₹8 Cr | ₹7 Cr | Positive Free Cash Flow | 8/10 |