As of 2025-07-06, the Intrinsic Value of Genesys International Corporation Ltd (GENESYS.NS) is 1,040.30 INR. This GENESYS.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 638.25 INR, the upside of Genesys International Corporation Ltd is 63.00%.
The range of the Intrinsic Value is 828.55 - 1,309.62 INR
Based on its market price of 638.25 INR and our intrinsic valuation, Genesys International Corporation Ltd (GENESYS.NS) is undervalued by 63.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (629.20) - (289.48) | (386.94) | -160.6% |
| DCF (Growth 10y) | (150.36) - (68.91) | (134.91) | -121.1% |
| DCF (EBITDA 5y) | 828.55 - 1,309.62 | 1,040.30 | 63.0% |
| DCF (EBITDA 10y) | 1,593.12 - 3,477.59 | 2,348.79 | 268.0% |
| Fair Value | 67.54 - 67.54 | 67.54 | -89.42% |
| P/E | 270.98 - 517.75 | 385.59 | -39.6% |
| EV/EBITDA | 395.89 - 640.77 | 517.54 | -18.9% |
| EPV | 56.46 - 109.78 | 83.12 | -87.0% |
| DDM - Stable | 58.73 - 186.28 | 122.51 | -80.8% |
| DDM - Multi | 291.90 - 819.24 | 442.36 | -30.7% |
| Market Cap (mil) | 26,563.97 |
| Beta | 1.80 |
| Outstanding shares (mil) | 41.62 |
| Enterprise Value (mil) | 27,606.47 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.31% |
| Cost of Debt | 10.63% |
| WACC | 14.96% |