Loading...

Hindalco Industries Ltd
NSE:HINDALCO

Watchlist Manager
Hindalco Industries Ltd Logo
Hindalco Industries Ltd
NSE:HINDALCO
Watchlist
Price: 448.75 INR +2.94% Market Closed
Updated: Nov 30, 2022

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 30, 2022.

Estimated DCF Value of one HINDALCO stock is 492.71 INR. Compared to the current market price of 448.75 INR, the stock is Undervalued by 9%.

HINDALCO DCF Value
Base Case
492.71 INR
Undervaluation 9%
DCF Value
Price
Worst Case
Base Case
Best Case
492.71
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 492.71 INR
Hindalco Industries Ltd Competitors:
DCF Valuation
ORIENTABRA
Orient Abrasives Ltd
MANAKSIA
Manaksia Ltd
600673
Guangdong Hec Technology Holding Co Ltd
0GRO
Profilgruppen AB
GOACARBON
Goa Carbon Ltd
300501
Shanghai Haishun New Pharmaceutical Packaging Co Ltd
MMP
MMP Industries Ltd
603978
Shenzhen Sunxing Light Alloys Materials Co Ltd

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Nov 30, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Hindalco Industries Ltd.
Model Settings
Discount Rate
12.9%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
12.9%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 1.1T INR
Equity Value 1.1T INR
/ Shares Outstanding 2.2B
HINDALCO DCF Value 492.71 INR
Undervalued by 9%

To view the process of calculating the Present Value of Hindalco Industries Ltd' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

Revenue
2.1T 2.1T
Net Income
132B 149B
FCFE
132B 149B

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one HINDALCO stock?

Estimated DCF Value of one HINDALCO stock is 492.71 INR. Compared to the current market price of 448.75 INR, the stock is Undervalued by 9%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Hindalco Industries Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (1.1T INR).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 492.71 INR per one HINDALCO share.