Hubtown Limited

HUBTOWN NSE Consumer Discretionary Residential, Commercial Projects
₹181.21
-1.10%
Delayed · cached 15 min

Fair value analysis

HUBTOWN
Hubtown Limited
Consumer DiscretionaryResidential, Commercial Projects
₹183.22
Close used for this calculation
₹251.34Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability25/25
Returns4/25
Balance Sheet17/25
Efficiency10/25
Growth20/25
Good
Quality radar
56Prof.25/25Ret.4/25Eff.10/25B.Sht17/25Growth20/25

Consensus fair value

₹251.34
Below FV
▲ +37.2% against the close used
Model range ₹11.86 – ₹518.36
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₹11.86Fair value₹251.34Bull₹518.36
FairClose
52-week traded range
52W low ₹172.0352W high ₹336.30

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

Valuation summary

Trading below the consensus fair value

Hubtown Limited closed at ₹183.22, 27.1% below the consensus fair value of ₹251.34 drawn from 9 valuation models.

Financial DNA score 56/100 — Good. P/E of 27.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹265.52
+44.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹167.07
-8.8%
√(22.5 × EPS × BVPS)
EPS=11.51, BVPS=107.78 · outside Graham range (P/E 27.4, P/B 1.7) — asset-light, treat as a rough floor
Graham Formula
₹518.36
+182.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹276.24
+50.8%
EPS × 24x (sector P/E)
EPS=11.51, Sector P/E=24x
Peter Lynch (PEG)
₹287.75
+57.1%
EPS × Growth% (PEG = 1 is fair)
EPS=11.51, g=25%
EV/EBITDA
₹114.63
-37.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.56B
Book Value (P/B)
₹11.86
-93.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=107.78, ROE=6.4%, g=6%, r=10%
Reverse DCF
₹183.22
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.1% | Historical: 25%
Margin of Safety
₹230.10
+25.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=306.8, 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.