As of 2025-05-16, the Intrinsic Value of GSS Infotech Ltd (GSS.NS) is 36.27 INR. This GSS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.60 INR, the upside of GSS Infotech Ltd is -3.50%.
The range of the Intrinsic Value is 29.11 - 49.24 INR
Based on its market price of 37.60 INR and our intrinsic valuation, GSS Infotech Ltd (GSS.NS) is overvalued by 3.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.11 - 49.24 | 36.27 | -3.5% |
| DCF (Growth 10y) | 25.85 - 39.44 | 30.80 | -18.1% |
| DCF (EBITDA 5y) | 54.44 - 90.26 | 69.58 | 85.1% |
| DCF (EBITDA 10y) | 39.58 - 66.74 | 50.62 | 34.6% |
| Fair Value | 70.39 - 70.39 | 70.39 | 87.19% |
| P/E | 40.32 - 65.94 | 51.80 | 37.8% |
| EV/EBITDA | (285.43) - 100.90 | (137.93) | -466.8% |
| EPV | 17.56 - 25.03 | 21.30 | -43.4% |
| DDM - Stable | 13.79 - 32.28 | 23.04 | -38.7% |
| DDM - Multi | 13.05 - 24.75 | 17.19 | -54.3% |
| Market Cap (mil) | 970.46 |
| Beta | 0.14 |
| Outstanding shares (mil) | 25.81 |
| Enterprise Value (mil) | 1,019.40 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.07% |
| Cost of Debt | 6.78% |
| WACC | 12.25% |