Hindware Home Innovation Intrinsic Value
HINDWAREAP Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹119.00 | ₹95.20 - ₹142.80 | -52.9% | EPS: ₹4.76, Sector P/E: 25x |
| Book Value Method | asset | ₹631.12 | ₹568.01 - ₹694.23 | +150.0% | Book Value/Share: ₹462.35, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹504.90 | ₹454.41 - ₹555.39 | +100.0% | Revenue/Share: ₹1602.35, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹504.90 | ₹454.41 - ₹555.39 | +100.0% | EBITDA: ₹244.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹631.12 | ₹504.90 - ₹757.34 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹75.73 | ₹68.16 - ₹83.30 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹88.25 | ₹79.42 - ₹97.08 | -65.0% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| Graham Defensive Method | conservative | ₹222.53 | ₹200.28 - ₹244.78 | -11.9% | EPS: ₹4.76, BVPS: ₹462.35 |
Want to compare with current market value? Check HINDWAREAP share price latest .
Valuation Comparison Chart
HINDWAREAP Intrinsic Value Analysis
What is the intrinsic value of HINDWAREAP?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Hindware Home Innovation (HINDWAREAP) is ₹504.90 (median value). With the current market price of ₹252.45, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹75.73 to ₹631.12, indicating ₹75.73 - ₹631.12.
Is HINDWAREAP undervalued or overvalued?
Based on our multi-method analysis, Hindware Home Innovation (HINDWAREAP) appears to be trading below calculated value by approximately 100.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 2.21 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 3.22 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 2.5% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 8.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.08x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Hindware Home Innovation
Additional stock information and data for HINDWAREAP
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2024 | ₹241 Cr | ₹132 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹221 Cr | ₹-132 Cr | Positive Operating Cash Flow | 6/10 |
| March 2022 | ₹226 Cr | ₹164 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹235 Cr | ₹209 Cr | Positive Free Cash Flow | 8/10 |
| March 2020 | ₹40 Cr | ₹25 Cr | Positive Free Cash Flow | 8/10 |