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₹1,800.17Fair value₹5,273.12Bull₹8,857.17
FairClose
52-week traded range
52W low ₹7,170.0052W high ₹9,253.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Hawkins Cookers Ltd closed at ₹8,408.00, 59.5% above the consensus fair value of ₹5,273.12 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 32.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹1,800.17
-78.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹2,204.26
-73.8%
√(22.5 × EPS × BVPS)
EPS=248.1, BVPS=870.39 · outside Graham range (P/E 32.8, P/B 9.7) — asset-light, treat as a rough floor
P/E Fair Value
₹8,857.17
+5.3%
EPS × 35.7x (sector P/E)
EPS=248.1, Sector P/E=35.7x
Peter Lynch (PEG)
₹2,828.34
-66.4%
EPS × Growth% (PEG = 1 is fair)
EPS=248.1, g=11.4%
EV/EBITDA
₹5,729.72
-31.9%
(EBITDA × 15.7x − Net Debt) ÷ Shares
EBITDA=1.95B
Dividend Discount (DDM)
₹7,536.93
-10.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=139.57, r=10%, g=8%
Book Value (P/B)
₹5,592.28
-33.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=870.39, ROE=31.7%, g=6%, r=10%
Reverse DCF
₹8,408.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.3% | Historical: 11.4%
Margin of Safety
₹3,215.40
-61.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4287.2, 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.