FSL.NS
Firstsource Solutions Ltd
Price:  
388.85 
INR
Volume:  
1,720,383.00
India | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FSL.NS Intrinsic Value

-81.50 %
Upside

What is the intrinsic value of FSL.NS?

As of 2025-05-27, the Intrinsic Value of Firstsource Solutions Ltd (FSL.NS) is 72.05 INR. This FSL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 388.85 INR, the upside of Firstsource Solutions Ltd is -81.50%.

The range of the Intrinsic Value is 46.05 - 124.99 INR

Is FSL.NS undervalued or overvalued?

Based on its market price of 388.85 INR and our intrinsic valuation, Firstsource Solutions Ltd (FSL.NS) is overvalued by 81.50%.

388.85 INR
Stock Price
72.05 INR
Intrinsic Value
Intrinsic Value Details

FSL.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 46.05 - 124.99 72.05 -81.5%
DCF (Growth 10y) 72.75 - 178.82 108.00 -72.2%
DCF (EBITDA 5y) 123.64 - 311.95 203.24 -47.7%
DCF (EBITDA 10y) 124.49 - 335.47 207.12 -46.7%
Fair Value 114.42 - 114.42 114.42 -70.58%
P/E 196.98 - 314.65 268.24 -31.0%
EV/EBITDA 146.69 - 322.82 234.41 -39.7%
EPV 85.96 - 140.14 113.05 -70.9%
DDM - Stable 39.83 - 103.68 71.75 -81.5%
DDM - Multi 70.39 - 140.12 93.48 -76.0%

FSL.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 268,018.75
Beta 1.29
Outstanding shares (mil) 689.26
Enterprise Value (mil) 292,169.25
Market risk premium 8.31%
Cost of Equity 15.32%
Cost of Debt 7.39%
WACC 14.82%