As of 2025-09-29, the Intrinsic Value of Housing Development and Infrastructure Ltd (HDIL.NS) is 106.09 INR. This HDIL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 3.00 INR, the upside of Housing Development and Infrastructure Ltd is 3,436.40%.
The range of the Intrinsic Value is 102.52 - 111.20 INR
Based on its market price of 3.00 INR and our intrinsic valuation, Housing Development and Infrastructure Ltd (HDIL.NS) is undervalued by 3,436.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (342.22) - (63.17) | (151.59) | -5152.9% |
| DCF (Growth 10y) | 102.52 - 111.20 | 106.09 | 3436.4% |
| DCF (EBITDA 5y) | 164.60 - 209.22 | 186.66 | 6122.0% |
| DCF (EBITDA 10y) | 125.72 - 164.51 | 143.52 | 4684.0% |
| Fair Value | 9.48 - 9.48 | 9.48 | 215.89% |
| P/E | 20.43 - 34.57 | 24.78 | 725.9% |
| EV/EBITDA | 9.08 - 98.74 | 45.22 | 1407.2% |
| EPV | 14.21 - 35.95 | 25.08 | 736.0% |
| DDM - Stable | 3.62 - 12.19 | 7.90 | 163.4% |
| DDM - Multi | 2.48 - 8.53 | 4.06 | 35.5% |
| Market Cap (mil) | 1,422.00 |
| Beta | 0.24 |
| Outstanding shares (mil) | 474.00 |
| Enterprise Value (mil) | 20,094.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 29.34% |
| Cost of Debt | 16.07% |
| WACC | 13.74% |