EXPLEOSOL.NS
Expleo Solutions Ltd
Price:
885
INR
Volume:
39,218
India | IT Services
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
EXPLEOSOL.NS Intrinsic Value
35.3 %
Upside
What is the intrinsic value of EXPLEOSOL.NS?
As of 2025-05-14, the Intrinsic Value of Expleo Solutions Ltd (EXPLEOSOL.NS) is 1,197.31 INR. This EXPLEOSOL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 885.00 INR, the upside of Expleo Solutions Ltd is 35.3%.
The range of the Intrinsic Value is 1,133.68 - 1,275.4 INR.
Is EXPLEOSOL.NS undervalued or overvalued?
Based on its market price of 885.00 INR and our intrinsic valuation, Expleo Solutions Ltd (EXPLEOSOL.NS) is undervalued by 35.3%.
885.00 INR
Stock Price
1,197.31 INR
Intrinsic Value
| Range | Selected | Upside | ||
| a | ||||
| DCF (Growth Exit 5Y) | 1,133.68 - 1,275.4 | 1,197.31 | 35.3% | |
| DCF (Growth Exit 10Y) | 1,347.21 - 1,548.2 | 1,437.49 | 62.4% | |
| DCF (EBITDA Exit 5Y) | 1,693.77 - 1,994.45 | 1,851.32 | 109.2% | |
| DCF (EBITDA Exit 10Y) | 1,674.97 - 2,023.47 | 1,845.10 | 108.5% | |
| Peter Lynch Fair Value | 1,382.55 - 1,382.55 | 1,382.55 | 56.22% | |
| P/E Multiples | 1,139.69 - 1,528.09 | 1,320.93 | 49.3% | |
| EV/EBITDA Multiples | 1,389.68 - 1,674.93 | 1,549.49 | 75.1% | |
| Earnings Power Value | 686.11 - 778.23 | 732.17 | -17.3% | |
| Dividend Discount Model - Stable | 205.54 - 328.44 | 266.99 | -69.8% | |
| Dividend Discount Model - Multi Stages | 331.61 - 422.82 | 372.16 | -57.9% | |
| Market Cap (mil) | 13,735 |
| Beta | 1.03 |
| Outstanding shares (mil) | 16 |
| Enterprise Value (mil) | 11,300 |
| Market risk premium | 8.8% |
| Cost of Equity | 19.25% |
| Cost of Debt | 6.25% |
| WACC | 19.0% |