HDFC BANK LIMITED (HDB) valuation
Bring your own price
Enter a share price and a discount rate — every multiple, the earning-power value and the reverse-DCF below recompute on the spot from HDFC BANK LIMITED's latest SEC EDGAR filings. Change either input and the whole page follows.
The prefilled 9.6% is a plain CAPM cost of equity at β = 1: the 10-year Treasury yield (5.19%, 2026-10-14, U.S. Treasury 10-yr) plus the U.S. equity risk premium (4.42%, Damodaran 2026-07-01). Build a firmer per-company rate with the cost-of-equity and WACC calculators, then paste it here.
Share price — · awaiting your input
Market Capitalization
Price-to-Earnings
Earnings Yield
Price-to-Free-Cash-Flow
Free-Cash-Flow Yield
Price-to-Sales
Price-to-Book
Fundamentals from the filings
Every model input below comes straight from HDFC BANK LIMITED's SEC EDGAR XBRL filings — these are the denominators and bridge inputs the calculator pairs with your price and rate.
Trailing twelve months · FY2026 (year ending 2026-03-31)
- Revenue
- ₹2.33T
- EBIT (GAAP)
- ₹939.03B
- EBIT margin
- 40.3%
- Operating cash flow
- ₹1.12T
- CapEx
- ₹52.78B
- D&A
- ₹20.68B
- Free cash flow
- ₹1.07T
- Stock-based comp
- ₹22.17B
- YoY revenue growth
- 6.3%
Balance sheet · 20-F · period ending 2026-03-31
- Cash & equivalents
- ₹2.55T
- Total debt
- ₹6.64T
- Stockholders' equity
- ₹8.17T
- Excess cash
- ₹2.50T
Total debt = Long-term debt (₹5.12T) + Short-term borrowings (₹1.35T) + Operating lease liability (₹174.56B) .
Excess cash = total cash − an operating-cash floor of 2% of TTM revenue (₹46.55B) that a buyer couldn't pocket without starving operations.
Share count
- Diluted shares (TSM-scaled)
- 15442.4M
Method: point-in-time shares outstanding × 1.0032 (latest filer-disclosed diluted ÷ basic ratio). See the diluted-shares methodology for why this count denominates EPV/share and the reverse-DCF equity bridge.