Hindustan Tin Works Intrinsic Value
Hindustan Tin Works (HINDTIN) median intrinsic value is ₹201.20 from 8 valuation models (range ₹55–₹252), vs current price ₹100.60 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit Hindustan Tin Works share price chart.
HINDTIN Valuation Methods Summary — DCF, Graham Number & P/E
Hindustan Tin Works intrinsic value across 8 models vs current price ₹100.60 — upside/downside and value range per method. Analyse Hindustan Tin Works ownership structure to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹102.24 | ₹81.79 - ₹122.69 | +1.6% | EPS: ₹8.52, Sector P/E: 12x |
| Book Value Method | asset | ₹223.00 | ₹200.70 - ₹245.30 | +121.7% | Book Value/Share: ₹223.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹201.20 | ₹181.08 - ₹221.32 | +100.0% | Revenue/Share: ₹420.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹162.00 | ₹145.80 - ₹178.20 | +61.0% | EBITDA: ₹27.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹251.50 | ₹201.20 - ₹301.80 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹54.53 | ₹49.08 - ₹59.98 | -45.8% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹68.28 | ₹61.45 - ₹75.11 | -32.1% | Revenue Growth: 0.4%, Adj P/E: 8.0x |
| Graham Defensive Method | conservative | ₹206.76 | ₹186.08 - ₹227.44 | +105.5% | EPS: ₹8.52, BVPS: ₹223.00 |
HINDTIN Intrinsic Value vs Market Price — All Valuation Models
Hindustan Tin Works fair value range ₹55–₹252 vs current market price ₹100.60 across 8 valuation models. Read Hindustan Tin Works dividend policy for the complete payout history and dividend yield track record.
HINDTIN Intrinsic Value Analysis — Undervalued or Overvalued?
Hindustan Tin Works median intrinsic value ₹201.20, current price ₹100.60 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
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 ₹201.20 (median value). With the current market price of ₹100.60, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹54.53 to ₹251.50, indicating ₹54.53 - ₹251.50.
Is HINDTIN undervalued or overvalued?
Based on our multi-method analysis, Hindustan Tin Works (HINDTIN) appears to be trading below calculated value by approximately 100.0%.
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 | 4.92 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 4.5% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 6.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.19x | 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 |