Hindware Home Innovation Intrinsic Value
Hindware Home Innovation (HINDWAREAP) median intrinsic value is ₹529.75 from 4 valuation models (range ₹424–₹530), vs current price ₹211.90 — +150.0% upside (Trading Below Calculated Value), margin of safety 60.0%. Analyse HINDWAREAP shareholding pattern to track promoter, FII and institutional holdings.
HINDWAREAP Valuation Methods Summary — DCF, Graham Number & P/E
Hindware Home Innovation intrinsic value across 4 models vs current price ₹211.90 — upside/downside and value range per method. Read HINDWAREAP ex-dividend dates for the complete payout history and dividend yield track record.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹529.75 | ₹476.78 - ₹582.73 | +150.0% | Book Value/Share: ₹433.53, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹423.80 | ₹381.42 - ₹466.18 | +100.0% | Revenue/Share: ₹1604.71, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹423.80 | ₹381.42 - ₹466.18 | +100.0% | EBITDA: ₹236.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹529.75 | ₹423.80 - ₹635.70 | +150.0% | CF Growth: 5.0%, Discount: 15% |
HINDWAREAP Intrinsic Value vs Market Price — All Valuation Models
Hindware Home Innovation fair value range ₹424–₹530 vs current market price ₹211.90 across 4 valuation models. For current market price and key ratios, visit Hindware Home Innovation share price screener.
HINDWAREAP Intrinsic Value Analysis — Undervalued or Overvalued?
Hindware Home Innovation median intrinsic value ₹529.75, current price ₹211.90 — Trading Below Calculated Value by 150.0%, margin of safety 60.0%.
What is the intrinsic value of HINDWAREAP?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Hindware Home Innovation (HINDWAREAP) is ₹529.75 (median value). With the current market price of ₹211.90, this represents a +150.0% variance from our estimated fair value.
The valuation range spans from ₹423.80 to ₹529.75, indicating ₹423.80 - ₹529.75.
Is HINDWAREAP undervalued or overvalued?
Based on our multi-method analysis, Hindware Home Innovation (HINDWAREAP) appears to be trading below calculated value by approximately 150.0%.
HINDWAREAP Financial Health — Key Ratios vs Industry Benchmarks
Hindware Home Innovation 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 | 2.71 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | -10.3% | 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 | 1.11x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
HINDWAREAP Cash Flow Quality — Operating & Free Cash Flow
Hindware Home Innovation 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 | ₹192 Cr | ₹85 Cr | Positive Free Cash Flow | 7/10 |
| 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 |