As of 2025-05-30, the Intrinsic Value of PCS Technology Ltd (517119.BO) is 20.61 INR. This 517119.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.08 INR, the upside of PCS Technology Ltd is -21.00%.
The range of the Intrinsic Value is 19.71 - 22.11 INR
Based on its market price of 26.08 INR and our intrinsic valuation, PCS Technology Ltd (517119.BO) is overvalued by 21.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.71 - 22.11 | 20.61 | -21.0% |
| DCF (Growth 10y) | 20.44 - 23.03 | 21.42 | -17.9% |
| DCF (EBITDA 5y) | 22.52 - 26.62 | 25.53 | -2.1% |
| DCF (EBITDA 10y) | 22.27 - 26.53 | 24.92 | -4.4% |
| Fair Value | 14.98 - 14.98 | 14.98 | -42.55% |
| P/E | 13.18 - 26.07 | 19.06 | -26.9% |
| EV/EBITDA | 27.11 - 35.41 | 32.39 | 24.2% |
| EPV | 15.06 - 14.91 | 14.98 | -42.5% |
| DDM - Stable | 2.64 - 5.65 | 4.14 | -84.1% |
| DDM - Multi | 2.62 - 4.49 | 3.32 | -87.3% |
| Market Cap (mil) | 546.38 |
| Beta | 1.37 |
| Outstanding shares (mil) | 20.95 |
| Enterprise Value (mil) | 221.67 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.72% |
| Cost of Debt | 5.00% |
| WACC | 13.97% |