Hindusthan Urban Infra Intrinsic Value
Hindusthan Urban Infra (HUIL) median intrinsic value is ₹991.20 from 3 valuation models (range ₹464–₹1239), vs current price ₹495.60 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit HUIL company profile.
HUIL Valuation Methods Summary — DCF, Graham Number & P/E
Hindusthan Urban Infra intrinsic value across 3 models vs current price ₹495.60 — upside/downside and value range per method. Browse Hindusthan Urban Infra annual reports for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹1239.00 | ₹1115.10 - ₹1362.90 | +150.0% | Book Value/Share: ₹3380.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹991.20 | ₹892.08 - ₹1090.32 | +100.0% | Revenue/Share: ₹5600.00, P/S: 0.8x |
| Simple DCF (5Y) | dcf | ₹464.19 | ₹371.35 - ₹557.03 | -6.3% | CF Growth: 5.0%, Discount: 15% |
HUIL Intrinsic Value vs Market Price — All Valuation Models
Hindusthan Urban Infra fair value range ₹464–₹1239 vs current market price ₹495.60 across 3 valuation models. Compare with HUIL intrinsic value calculation to assess whether the stock is under or overvalued.
HUIL Intrinsic Value Analysis — Undervalued or Overvalued?
Hindusthan Urban Infra median intrinsic value ₹991.20, current price ₹495.60 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of HUIL?
Based on our comprehensive analysis using 3 different valuation methods, the estimated intrinsic value of Hindusthan Urban Infra (HUIL) is ₹991.20 (median value). With the current market price of ₹495.60, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹464.19 to ₹1239.00, indicating ₹464.19 - ₹1239.00.
Is HUIL undervalued or overvalued?
Based on our multi-method analysis, Hindusthan Urban Infra (HUIL) appears to be trading below calculated value by approximately 100.0%.
HUIL Financial Health — Key Ratios vs Industry Benchmarks
Hindusthan Urban Infra 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 | 1.25 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | -32.0% | 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 | 0.71x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
HUIL Cash Flow Quality — Operating & Free Cash Flow
Hindusthan Urban Infra 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 | ₹-14 Cr | ₹-14 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹5 Cr | ₹5 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹35 Cr | ₹33 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹37 Cr | ₹36 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹70 Cr | ₹55 Cr | Positive Free Cash Flow | 8/10 |