As of 2025-05-16, the Intrinsic Value of Goldstone Technologies Ltd (GOLDTECH.NS) is 22.86 INR. This GOLDTECH.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.83 INR, the upside of Goldstone Technologies Ltd is -68.2%.

The range of the Intrinsic Value is 16.98 - 35.54 INR.

Is GOLDTECH.NS undervalued or overvalued?

Based on its market price of 71.83 INR and our intrinsic valuation, Goldstone Technologies Ltd (GOLDTECH.NS) is overvalued by 68.2%.

71.83 INR

Stock Price

22.86 INR

Intrinsic Value

Intrinsic Value Details

GOLDTECH.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	16.98 - 35.54	22.86	-68.2%
DCF (Growth Exit 10Y)	25.59 - 55.48	35.10	-51.1%
DCF (EBITDA Exit 5Y)	45.75 - 65.89	55.13	-23.2%
DCF (EBITDA Exit 10Y)	50.42 - 87.1	66.18	-7.9%
Peter Lynch Fair Value	-3.15 - -3.15	-3.15	-104.39%
P/E Multiples	(8.78) - 7.45	(1.05)	-101.5%
EV/EBITDA Multiples	6.63 - 28.24	16.04	-77.7%
Earnings Power Value	4.36 - 5.8	5.08	-92.9%
Dividend Discount Model - Multi Stages	12.47 - 25.52	16.93	-76.4%

GOLDTECH.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Magellanic Cloud Ltd	28.43 - 50.61	36.38	-52.4%
Silver Touch Technologies Ltd	130.75 - 259.36	173.10	-78.4%
Mindteck (India) Ltd	88.67 - 152.46	107.21	-55.0%
Danlaw Technologies India Ltd	386.14 - 560.37	456.52	-55.1%
Cybertech Systems and Software Ltd	68.11 - 94.14	77.96	-50.6%
FCS Software Solutions Ltd	0.18 - 0.18	0.18	-93.5%
DEV Information Technology Ltd	48.95 - 77.48	60.15	-46.3%
Atishay Ltd	59.43 - 108.62	76.03	-47.5%
GSS Infotech Ltd	29.11 - 49.24	36.27	-4.8%

GOLDTECH.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	2,484
Beta	2
Outstanding shares (mil)	35
Enterprise Value (mil)	2,435

Market risk premium	8.8%
Cost of Equity	14.5%
Cost of Debt	21.7%
WACC	14.5%