Hariom Pipe Industries L

HARIOMPIPE NSE Industrials Iron & Steel Products
₹359.20
-0.72%
Delayed · cached 15 min

Fair value analysis

HARIOMPIPE
Hariom Pipe Industries L
IndustrialsIron & Steel Products
₹361.80
Close used for this calculation
₹527.14Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability13/25
Returns17/25
Balance Sheet14/25
Efficiency11/25
Growth14/25
Good
Quality radar
55Prof.13/25Ret.17/25Eff.11/25B.Sht14/25Growth14/25

Consensus fair value

₹527.14
Below FV
▲ +45.7% against the close used
Model range ₹219.57 – ₹1,281.10
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₹219.57Fair value₹527.14Bull₹1,281.10
FairClose
52-week traded range
52W low ₹270.1552W high ₹550.15

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

Valuation summary

Trading below the consensus fair value

Hariom Pipe Industries L closed at ₹361.80, 31.4% below the consensus fair value of ₹527.14 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. P/E of 16.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹219.57
-39.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹323.66
-10.5%
√(22.5 × EPS × BVPS)
EPS=24.45, BVPS=190.42 · outside Graham range (P/E 16.2, P/B 1.9) — asset-light, treat as a rough floor
Graham Formula
₹715.16
+97.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=11.5%, FD=7%
P/E Fair Value
₹533.01
+47.3%
EPS × 21.8x (sector P/E)
EPS=24.45, Sector P/E=21.8x
Peter Lynch (PEG)
₹281.18
-22.3%
EPS × Growth% (PEG = 1 is fair)
EPS=24.45, g=11.5%
EV/EBITDA
₹1,281.10
+254.1%
(EBITDA × 15.8x − Net Debt) ÷ Shares
EBITDA=2.74B
Book Value (P/B)
₹304.67
-15.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=190.42, ROE=12.4%, g=6%, r=10%
Reverse DCF
₹361.80
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.1% | Historical: 11.5%
Margin of Safety
₹335.89
-7.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=447.85, 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.