Hindustan Tin Works Intrinsic Value
Hindustan Tin Works (HINDTIN) median intrinsic value is ₹215.00 from 8 valuation models (range ₹62–₹277), vs current price ₹110.90 — +93.9% upside (Trading Below Calculated Value), margin of safety 48.4%. Browse HINDTIN annual financials for revenue, profit, balance sheet and cash flow data.
HINDTIN Valuation Methods Summary — DCF, Graham Number & P/E
Hindustan Tin Works intrinsic value across 8 models vs current price ₹110.90 — upside/downside and value range per method. Also explore HINDTIN stock price history to track price trends across different timeframes.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹116.40 | ₹93.12 - ₹139.68 | +5.0% | EPS: ₹9.70, Sector P/E: 12x |
| Book Value Method | asset | ₹215.00 | ₹193.50 - ₹236.50 | +93.9% | Book Value/Share: ₹215.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹221.80 | ₹199.62 - ₹243.98 | +100.0% | Revenue/Share: ₹429.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹198.00 | ₹178.20 - ₹217.80 | +78.5% | EBITDA: ₹33.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹277.25 | ₹221.80 - ₹332.70 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹62.08 | ₹55.87 - ₹68.29 | -44.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹77.95 | ₹70.16 - ₹85.75 | -29.7% | Revenue Growth: 0.9%, Adj P/E: 8.0x |
| Graham Defensive Method | conservative | ₹216.62 | ₹194.96 - ₹238.28 | +95.3% | EPS: ₹9.70, BVPS: ₹215.00 |
HINDTIN Intrinsic Value vs Market Price — All Valuation Models
Hindustan Tin Works fair value range ₹62–₹277 vs current market price ₹110.90 across 8 valuation models. For current market price and key ratios, visit Hindustan Tin Works share price chart.
HINDTIN Intrinsic Value Analysis — Undervalued or Overvalued?
Hindustan Tin Works median intrinsic value ₹215.00, current price ₹110.90 — Trading Below Calculated Value by 93.9%, margin of safety 48.4%.
What is the intrinsic value of HINDTIN?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Hindustan Tin Works (HINDTIN) is ₹215.00 (median value). With the current market price of ₹110.90, this represents a +93.9% variance from our estimated fair value.
The valuation range spans from ₹62.08 to ₹277.25, indicating ₹62.08 - ₹277.25.
Is HINDTIN undervalued or overvalued?
Based on our multi-method analysis, Hindustan Tin Works (HINDTIN) appears to be trading below calculated value by approximately 93.9%.
HINDTIN Financial Health — Key Ratios vs Industry Benchmarks
Hindustan Tin Works 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 | 4.07 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 4.7% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 7.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.26x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
HINDTIN Cash Flow Quality — Operating & Free Cash Flow
Hindustan Tin Works 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 | ₹56 Cr | ₹35 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹19 Cr | ₹10 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹36 Cr | ₹27 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹26 Cr | ₹21 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹-12 Cr | ₹-13 Cr | Negative Cash Flow | 3/10 |