₹284.62
Near FV▲ +8.6% against the close used
Model range ₹144.95 – ₹693.68
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹144.95Fair value₹284.62Bull₹693.68
FairClose
52-week traded range
52W low ₹149.9052W high ₹318.68
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Huhtamaki India Limited closed at ₹262.05, 7.9% below the consensus fair value of ₹284.62 drawn from 9 valuation models.
Financial DNA score 47/100 — Average. P/E of 22.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹210.00
-19.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹155.49
-40.7%
√(22.5 × EPS × BVPS)
EPS=10.58, BVPS=101.57 · outside Graham range (P/E 22.7, P/B 2.6) — asset-light, treat as a rough floor
Graham Formula
₹352.69
+34.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=13.7%, FD=7%
P/E Fair Value
₹197.85
-24.5%
EPS × 18.7x (sector P/E)
EPS=10.58, Sector P/E=18.7x
Peter Lynch (PEG)
₹144.95
-44.7%
EPS × Growth% (PEG = 1 is fair)
EPS=10.58, g=13.7%
EV/EBITDA
₹693.68
+164.7%
(EBITDA × 16.8x − Net Debt) ÷ Shares
EBITDA=3.26B
Book Value (P/B)
₹177.75
-32.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=101.57, ROE=13%, g=6%, r=10%
Reverse DCF
₹262.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10% | Historical: 13.7%
Margin of Safety
₹171.76
-34.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=229.01, 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.