Hp Adhesives Limited
₹37.68
+2.92%
Delayed · cached 15 min
Fair value analysis
HPAL
Hp Adhesives Limited
₹36.61
Close used for this calculation
₹18.12Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
23/100
Quality radar
Consensus fair value
₹18.12
Above FV▼ -50.5% against the close used
Model range ₹0.94 – ₹22.72
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₹0.94Fair value₹18.12Bull₹22.72
FairClose
52-week traded range
52W low ₹26.9352W high ₹52.27
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Hp Adhesives Limited closed at ₹36.61, 102.0% above the consensus fair value of ₹18.12 drawn from 7 valuation models.
Financial DNA score 23/100 — Weak. P/E of 145.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹14.24
-61.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
₹22.72
-37.9%
EPS × 29.9x (sector P/E)
EPS=0.76, Sector P/E=29.9x
EV/EBITDA
₹19.57
-46.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=190M
Dividend Discount (DDM)
₹4.95
-86.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.39, r=10%, g=2%
Book Value (P/B)
₹0.94
-97.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6.78, ROE=4%, g=3%, r=10%
Reverse DCF
₹36.61
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19% | Historical: 0%
Margin of Safety
₹13.86
-62.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18.48, 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.