As of 2025-06-25, the Intrinsic Value of Dixon Technologies (India) Ltd (DIXON.NS) is 9,993.63 INR. This DIXON.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14,506.00 INR, the upside of Dixon Technologies (India) Ltd is -31.10%.
The range of the Intrinsic Value is 8,458.70 - 12,230.66 INR
Based on its market price of 14,506.00 INR and our intrinsic valuation, Dixon Technologies (India) Ltd (DIXON.NS) is overvalued by 31.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8,458.70 - 12,230.66 | 9,993.63 | -31.1% |
| DCF (Growth 10y) | 15,449.46 - 22,535.44 | 18,348.72 | 26.5% |
| DCF (EBITDA 5y) | 25,959.63 - 37,501.19 | 32,884.10 | 126.7% |
| DCF (EBITDA 10y) | 34,693.18 - 53,865.35 | 45,132.24 | 211.1% |
| Fair Value | 4,530.77 - 4,530.77 | 4,530.77 | -68.77% |
| P/E | 8,597.59 - 12,895.61 | 10,268.21 | -29.2% |
| EV/EBITDA | 4,406.09 - 10,210.81 | 7,233.70 | -50.1% |
| EPV | 418.87 - 509.55 | 464.21 | -96.8% |
| DDM - Stable | 820.69 - 1,537.85 | 1,179.27 | -91.9% |
| DDM - Multi | 7,293.54 - 10,858.54 | 8,744.81 | -39.7% |
| Market Cap (mil) | 876,887.70 |
| Beta | 1.55 |
| Outstanding shares (mil) | 60.45 |
| Enterprise Value (mil) | 880,962.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.03% |
| Cost of Debt | 15.15% |
| WACC | 17.00% |