As of 2025-07-06, the Intrinsic Value of Goldstone Technologies Ltd (GOLDTECH.NS) is 38.64 INR. This GOLDTECH.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.54 INR, the upside of Goldstone Technologies Ltd is -49.50%.
The range of the Intrinsic Value is 31.66 - 51.03 INR
Based on its market price of 76.54 INR and our intrinsic valuation, Goldstone Technologies Ltd (GOLDTECH.NS) is overvalued by 49.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.66 - 51.03 | 38.64 | -49.5% |
| DCF (Growth 10y) | 41.87 - 68.64 | 51.61 | -32.6% |
| DCF (EBITDA 5y) | 65.20 - 95.96 | 75.40 | -1.5% |
| DCF (EBITDA 10y) | 69.03 - 111.81 | 84.02 | 9.8% |
| Fair Value | 9.79 - 9.79 | 9.79 | -87.21% |
| P/E | 49.76 - 71.21 | 52.81 | -31.0% |
| EV/EBITDA | 49.57 - 70.27 | 58.17 | -24.0% |
| EPV | 4.99 - 5.24 | 5.12 | -93.3% |
| DDM - Stable | 9.72 - 21.73 | 15.73 | -79.5% |
| DDM - Multi | 19.11 - 34.90 | 24.86 | -67.5% |
| Market Cap (mil) | 3,999.98 |
| Beta | 2.19 |
| Outstanding shares (mil) | 52.26 |
| Enterprise Value (mil) | 3,776.87 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.60% |
| Cost of Debt | 21.73% |
| WACC | 14.61% |