As of 2025-05-08, the Intrinsic Value of Dynacons Systems and Solutions Ltd (DSSL.NS) is 789.03 INR. This DSSL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,013.30 INR, the upside of Dynacons Systems and Solutions Ltd is -22.10%.
The range of the Intrinsic Value is 572.00 - 1,254.36 INR
Based on its market price of 1,013.30 INR and our intrinsic valuation, Dynacons Systems and Solutions Ltd (DSSL.NS) is overvalued by 22.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 572.00 - 1,254.36 | 789.03 | -22.1% |
| DCF (Growth 10y) | 894.01 - 2,066.39 | 1,265.84 | 24.9% |
| DCF (EBITDA 5y) | 1,362.45 - 1,930.09 | 1,601.36 | 58.0% |
| DCF (EBITDA 10y) | 1,528.23 - 2,794.78 | 2,031.61 | 100.5% |
| Fair Value | 1,341.16 - 1,341.16 | 1,341.16 | 32.36% |
| P/E | 1,013.91 - 1,225.28 | 1,097.67 | 8.3% |
| EV/EBITDA | 863.11 - 1,019.06 | 945.18 | -6.7% |
| EPV | 128.20 - 248.32 | 188.26 | -81.4% |
| DDM - Stable | 194.03 - 530.96 | 362.49 | -64.2% |
| DDM - Multi | 499.94 - 1,161.64 | 709.39 | -30.0% |
| Market Cap (mil) | 12,899.31 |
| Beta | 1.57 |
| Outstanding shares (mil) | 12.73 |
| Enterprise Value (mil) | 13,481.86 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.22% |
| Cost of Debt | 12.44% |
| WACC | 16.04% |