As of 2025-07-09, the Intrinsic Value of Cybertech Systems and Software Ltd (CYBERTECH.NS) is 144.57 INR. This CYBERTECH.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 166.00 INR, the upside of Cybertech Systems and Software Ltd is -12.90%.
The range of the Intrinsic Value is 127.67 - 169.45 INR
Based on its market price of 166.00 INR and our intrinsic valuation, Cybertech Systems and Software Ltd (CYBERTECH.NS) is overvalued by 12.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 127.67 - 169.45 | 144.57 | -12.9% |
| DCF (Growth 10y) | 148.01 - 193.34 | 166.58 | 0.3% |
| DCF (EBITDA 5y) | 229.10 - 356.64 | 295.01 | 77.7% |
| DCF (EBITDA 10y) | 217.64 - 338.43 | 276.29 | 66.4% |
| Fair Value | 280.55 - 280.55 | 280.55 | 69.01% |
| P/E | 234.45 - 287.06 | 265.30 | 59.8% |
| EV/EBITDA | 193.73 - 399.44 | 278.14 | 67.6% |
| EPV | 110.74 - 129.35 | 120.04 | -27.7% |
| DDM - Stable | 53.22 - 100.79 | 77.00 | -53.6% |
| DDM - Multi | 71.67 - 105.40 | 85.33 | -48.6% |
| Market Cap (mil) | 5,167.58 |
| Beta | 1.67 |
| Outstanding shares (mil) | 31.13 |
| Enterprise Value (mil) | 4,417.72 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.39% |
| Cost of Debt | 10.93% |
| WACC | 14.30% |