As of 2025-05-23, the Intrinsic Value of Happiest Minds Technologies Ltd (HAPPSTMNDS.NS) is 241.49 INR. This HAPPSTMNDS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 607.05 INR, the upside of Happiest Minds Technologies Ltd is -60.20%.
The range of the Intrinsic Value is 183.56 - 364.60 INR
Based on its market price of 607.05 INR and our intrinsic valuation, Happiest Minds Technologies Ltd (HAPPSTMNDS.NS) is overvalued by 60.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 183.56 - 364.60 | 241.49 | -60.2% |
| DCF (Growth 10y) | 254.82 - 509.89 | 337.15 | -44.5% |
| DCF (EBITDA 5y) | 330.50 - 495.07 | 405.24 | -33.2% |
| DCF (EBITDA 10y) | 369.07 - 619.21 | 475.61 | -21.7% |
| Fair Value | 370.93 - 370.93 | 370.93 | -38.90% |
| P/E | 275.08 - 444.85 | 363.10 | -40.2% |
| EV/EBITDA | 295.28 - 408.54 | 361.83 | -40.4% |
| EPV | 125.12 - 178.25 | 151.69 | -75.0% |
| DDM - Stable | 75.48 - 204.36 | 139.92 | -77.0% |
| DDM - Multi | 198.87 - 412.55 | 267.73 | -55.9% |
| Market Cap (mil) | 91,087.85 |
| Beta | 0.51 |
| Outstanding shares (mil) | 150.05 |
| Enterprise Value (mil) | 90,148.35 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.15% |
| Cost of Debt | 7.19% |
| WACC | 13.69% |