Hyundai Motor India Ltd

HYUNDAI NSE Consumer Discretionary Passenger Cars & Utility Vehicles
Nifty 100 Nifty 200 Nifty 500 Nifty Next 50 LargeMid 250 F&O
₹2,174.00
-1.41%
Delayed · cached 15 min

Fair value analysis

HYUNDAI
Hyundai Motor India Ltd
Consumer Discretionary›Passenger Cars & Utility Vehicles
₹2,205.00
Close used for this calculation
₹1,406.50Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
43/100
Profitability6/25
Returns12/25
Balance Sheet21/25
Efficiency4/25
Growth0/25
Average
Quality radar
43Prof.6/25Ret.12/25Eff.4/25B.Sht21/25Growth0/25

Consensus fair value

₹1,406.50
Above FV
▼ -36.2% against the close used
Model range ₹584.74 – ₹2,386.55
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₹584.74Fair value₹1,406.50Bull₹2,386.55
FairClose
52-week traded range
52W low ₹1,691.4052W high ₹2,809.30

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

Valuation summary

Trading above the consensus fair value

Hyundai Motor India Ltd closed at ₹2,205.00, 56.8% above the consensus fair value of ₹1,406.50 drawn from 7 valuation models.

Financial DNA score 43/100 — Average. P/E of 35.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹718.24
-67.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹584.74
-73.5%
√(22.5 × EPS × BVPS)
EPS=66.85, BVPS=227.32 · outside Graham range (P/E 35.7, P/B 9.7) — asset-light, treat as a rough floor
P/E Fair Value
₹2,386.55
+8.2%
EPS × 35.7x (sector P/E)
EPS=66.85, Sector P/E=35.7x
EV/EBITDA
₹1,329.30
-39.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=107.59B
Book Value (P/B)
₹873.56
-60.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=227.32, ROE=29.9%, g=3%, r=10%
Reverse DCF
₹2,205.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.9% | Historical: 0%
Margin of Safety
₹922.38
-58.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1229.84, 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.