Hardwyn India Limited

HARDWYN NSE Consumer Discretionary Furniture, Home Furnishing
₹9.16
+0.44%
Delayed · cached 15 min

Fair value analysis

HARDWYN
Hardwyn India Limited
Consumer DiscretionaryFurniture, Home Furnishing
₹9.12
Close used for this calculation
₹4.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Profitability15/25
Returns1/25
Balance Sheet21/25
Efficiency2/25
Growth6/25
Average
Quality radar
39Prof.15/25Ret.1/25Eff.2/25B.Sht21/25Growth6/25

Consensus fair value

₹4.22
Above FV
▼ -53.7% against the close used
Model range ₹1.45 – ₹5.28
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹1.45Fair value₹4.22Bull₹5.28
FairClose
52-week traded range
52W low ₹8.6252W high ₹19.49

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Hardwyn India Limited closed at ₹9.12, 116.1% above the consensus fair value of ₹4.22 drawn from 8 valuation models.

Financial DNA score 39/100 — Average. P/E of 50.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹1.45
-84.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹5.28
-42.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=10.7%, FD=7%
P/E Fair Value
₹4.98
-45.4%
EPS × 26.2x (sector P/E)
EPS=0.19, Sector P/E=26.2x
Peter Lynch (PEG)
₹2.03
-77.7%
EPS × Growth% (PEG = 1 is fair)
EPS=0.19, g=10.7%
EV/EBITDA
₹5.06
-44.6%
(EBITDA × 15.4x − Net Debt) ÷ Shares
EBITDA=230M
Book Value (P/B)
₹1.86
-79.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5.63, ROE=3.3%, g=6%, r=10%
Reverse DCF
₹9.12
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19% | Historical: 10.7%
Margin of Safety
₹2.93
-67.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3.9, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.