As of 2025-05-12, the Intrinsic Value of Netlink Solutions (India) Ltd (509040.BO) is 92.36 INR. This 509040.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 180.40 INR, the upside of Netlink Solutions (India) Ltd is -48.80%.
The range of the Intrinsic Value is 75.95 - 118.58 INR
Based on its market price of 180.40 INR and our intrinsic valuation, Netlink Solutions (India) Ltd (509040.BO) is overvalued by 48.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 75.95 - 118.58 | 92.36 | -48.8% |
| DCF (Growth 10y) | 109.22 - 161.38 | 129.46 | -28.2% |
| DCF (EBITDA 5y) | 203.19 - 334.16 | 284.62 | 57.8% |
| DCF (EBITDA 10y) | 188.36 - 303.95 | 256.56 | 42.2% |
| Fair Value | 233.19 - 233.19 | 233.19 | 29.26% |
| P/E | 443.06 - 806.54 | 663.69 | 267.9% |
| EV/EBITDA | 269.43 - 729.62 | 468.34 | 159.6% |
| EPV | 14.91 - 16.76 | 15.84 | -91.2% |
| DDM - Stable | 226.23 - 453.25 | 339.74 | 88.3% |
| DDM - Multi | 193.70 - 304.11 | 236.84 | 31.3% |
| Market Cap (mil) | 456.41 |
| Beta | 0.38 |
| Outstanding shares (mil) | 2.53 |
| Enterprise Value (mil) | 452.12 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.35% |
| Cost of Debt | 7.46% |
| WACC | 10.93% |