As of 2025-06-22, the Intrinsic Value of Firstsource Solutions Ltd (FSL.NS) is 71.26 INR. This FSL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 375.65 INR, the upside of Firstsource Solutions Ltd is -81.00%.
The range of the Intrinsic Value is 45.73 - 122.67 INR
Based on its market price of 375.65 INR and our intrinsic valuation, Firstsource Solutions Ltd (FSL.NS) is overvalued by 81.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.73 - 122.67 | 71.26 | -81.0% |
| DCF (Growth 10y) | 72.28 - 175.54 | 106.84 | -71.6% |
| DCF (EBITDA 5y) | 122.32 - 301.36 | 198.43 | -47.2% |
| DCF (EBITDA 10y) | 123.22 - 324.25 | 202.47 | -46.1% |
| Fair Value | 114.34 - 114.34 | 114.34 | -69.56% |
| P/E | 203.75 - 298.36 | 257.40 | -31.5% |
| EV/EBITDA | 91.09 - 312.11 | 196.79 | -47.6% |
| EPV | 85.57 - 138.64 | 112.11 | -70.2% |
| DDM - Stable | 38.51 - 98.60 | 68.56 | -81.7% |
| DDM - Multi | 67.83 - 132.86 | 89.60 | -76.1% |
| Market Cap (mil) | 259,097.08 |
| Beta | 1.23 |
| Outstanding shares (mil) | 689.73 |
| Enterprise Value (mil) | 283,247.56 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.77% |
| Cost of Debt | 7.39% |
| WACC | 14.90% |