As of 2025-05-21, the Intrinsic Value of Genesys International Corporation Ltd (GENESYS.NS) is 70.79 INR. This GENESYS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 705.80 INR, the upside of Genesys International Corporation Ltd is -90.00%.
The range of the Intrinsic Value is 46.11 - 138.73 INR
Based on its market price of 705.80 INR and our intrinsic valuation, Genesys International Corporation Ltd (GENESYS.NS) is overvalued by 90.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.11 - 138.73 | 70.79 | -90.0% |
| DCF (Growth 10y) | 49.70 - 136.52 | 73.37 | -89.6% |
| DCF (EBITDA 5y) | 208.69 - 334.12 | 255.82 | -63.8% |
| DCF (EBITDA 10y) | 148.29 - 301.29 | 204.46 | -71.0% |
| Fair Value | 59.32 - 59.32 | 59.32 | -91.59% |
| P/E | 155.81 - 245.60 | 189.13 | -73.2% |
| EV/EBITDA | 282.06 - 473.78 | 375.92 | -46.7% |
| EPV | 43.39 - 82.71 | 63.05 | -91.1% |
| DDM - Stable | 59.26 - 207.93 | 133.59 | -81.1% |
| DDM - Multi | 52.85 - 156.54 | 80.46 | -88.6% |
| Market Cap (mil) | 28,147.31 |
| Beta | 1.57 |
| Outstanding shares (mil) | 39.88 |
| Enterprise Value (mil) | 28,711.85 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.58% |
| Cost of Debt | 12.60% |
| WACC | 13.49% |