Hindustan Adhesives Ltd DCF Valuation

HINDUSTANADHESIVESLTD · Industrial Products · Current price

Full stock page
DocStoX fair value
₹435
low confidence
Intrinsic-value estimate
₹218
16% ROE fading to 14% over ~3 yrs, on ₹213 book
Current price
Economic moat
None
Medium uncertainty
5Y profit growth
+2.9%
Model it yourself — DCF Calculator
Opens pre-filled with Hindustan Adhesives Ltd's latest numbers.

Hindustan Adhesives Ltd intrinsic-value estimate

Our intrinsic-value model estimates Hindustan Adhesives Ltd is worth ₹218 per share, based on 16% ROE fading to 14% over ~3 yrs, on ₹213 book. Rather than a raw DCF — which is highly sensitive to fragile cash-flow forecasts — we use a residual-income (excess-return) model: a company is worth its book value plus the present value of the returns it earns ABOVE its cost of equity. A none economic moat sets how long that edge is assumed to last.

Try your own assumptions

Prefer a classic discounted-cash-flow view? Open the DCF calculator below — it pre-fills Hindustan Adhesives Ltd's real free cash flow, net debt and share count so you can model your own growth and discount-rate scenario in seconds.

More on Hindustan Adhesives Ltd

DocStoX estimates are generated by a deterministic valuation engine from reported financials — for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.