Automobile and Auto Components · NSE: HYUNDAI
Intrynsic's multi-model valuation estimates Hyundai Motor India Limited's fair value at ₹1,728 per share (range ₹951–₹1,788) against a market price of ₹2,100 - a gap of -17.7% (updated 29 September 2026). This is an estimated fair value based on stated assumptions, not investment advice.
Market price
₹2,100
close of 29 Sept 2026
Est. fair value
₹1,728
₹951–₹1,788
Gap
-17.7%
price vs estimate
Trading ~18% above our estimated fair-value range. Assumptions and per-model workings are below.
Hyundai Motor India is the Indian arm of the Korean carmaker and the country's second-largest passenger vehicle maker, listed in 2024. SUV demand and exports from its Indian plants drive its results.
Automobile and Auto Components · Automobiles
Over the last 3 years, revenue grew 5.5%/yr and profit grew 4.9%/yr.
Every ₹100 of shareholder money earned ₹27.1 in profit last year, vs a sector median of 12.7%.
It holds more cash than debt.
The market price is above our estimated fair-value range (based on stated assumptions).
About ₹91 of every ₹100 of reported profit turned into free cash (median, last 5 years); operating cash flow was positive in 5 of 5 years.
Intrynsic values Hyundai Motor India Limited with 4 independent models and blends them into one estimated fair-value range. Every number below is an estimate based on the stated assumptions - change the assumptions and the estimate changes.
| Model | Estimated value | vs price | Weight |
|---|---|---|---|
| DCFFuture Cash Flows Method | ₹951 | -55% | - |
| EV/EBITDAIndustry Comparison Method | ₹1,728 | -18% | - |
| P/E MultipleEarnings Multiple Method | ₹1,701 | -19% | - |
| EV/EBITAfter-Depreciation Comparison Method | ₹1,788 | -15% | - |
Reverse DCF: today's market price implies the company must grow free cash flow about 33.9% a year for the next decade - versus 10.5% historical revenue growth.
| Revenue | ₹70,763 Cr | |
| Net profit | ₹5,432 Cr | |
| EPS | ₹66.85 | |
| Free cash flow | ₹3,055 Cr | |
| ROE (latest) | 27.1% | |
| Revenue growth (CAGR) | 7.3% | |
| Profit growth (CAGR) | 11.2% |
Intrynsic's multi-model valuation estimates Hyundai Motor India Limited's fair value at ₹1,728 per share (range ₹951–₹1,788), last updated 29 September 2026. This is an estimate based on stated assumptions, not investment advice.
Hyundai Motor India Limited trades at ₹2,100 against Intrynsic's estimated fair value of ₹1,728 - the market price is 18% above the estimate, i.e. above our estimated fair-value range. Different assumptions produce different estimates; see the model breakdown above.
Hyundai Motor India Limited trades at about 31.4 times its latest annual earnings per share.
Hyundai Motor India is the Indian arm of the Korean carmaker and the country's second-largest passenger vehicle maker, listed in 2024. SUV demand and exports from its Indian plants drive its results.
Intrynsic runs 4 valuation models for Hyundai Motor India Limited (DCF, EV/EBITDA, P/E Multiple, EV/EBIT) and blends them into one estimated fair-value range. Every assumption - growth, discount rate, terminal value - is shown openly on this page.
Disclaimer: Intrynsic provides educational and informational analysis only. Fair-value figures are estimates based on stated assumptions - they are not investment advice, research recommendations, or an offer to transact in any security. Intrynsic is not a SEBI-registered investment adviser or research analyst. Markets carry risk; please do your own research or consult a registered adviser before making investment decisions. Prices shown may be delayed end-of-day values. Terms · Privacy