As of 2025-05-28, the Intrinsic Value of 3i Infotech Ltd (3IINFOTECH.NS) is 166.87 INR. This 3IINFOTECH.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.05 INR, the upside of 3i Infotech Ltd is 182.60%.
The range of the Intrinsic Value is 154.95 - 181.32 INR
Based on its market price of 59.05 INR and our intrinsic valuation, 3i Infotech Ltd (3IINFOTECH.NS) is undervalued by 182.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 154.95 - 181.32 | 166.87 | 182.6% |
| DCF (Growth 10y) | 165.78 - 190.64 | 177.10 | 199.9% |
| DCF (EBITDA 5y) | 192.23 - 254.14 | 220.84 | 274.0% |
| DCF (EBITDA 10y) | 186.64 - 234.43 | 208.39 | 252.9% |
| Fair Value | -47.54 - -47.54 | -47.54 | -180.51% |
| P/E | 284.27 - 716.30 | 494.27 | 737.0% |
| EV/EBITDA | 30.49 - 181.12 | 95.15 | 61.1% |
| EPV | 77.62 - 86.23 | 81.92 | 38.7% |
| DDM - Stable | 73.25 - 114.18 | 93.72 | 58.7% |
| DDM - Multi | 48.32 - 60.55 | 53.83 | -8.8% |
| Market Cap (mil) | 8,235.47 |
| Beta | |
| Outstanding shares (mil) | 139.47 |
| Enterprise Value (mil) | 6,827.87 |
| Market risk premium | 6.92% |
| Cost of Equity | 21.18% |
| Cost of Debt | 5.00% |
| WACC | 14.49% |