As of 2025-07-11, the Intrinsic Value of HCL Infosystems Ltd (HCL-INSYS.NS) is (17.23) INR. This HCL-INSYS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.41 INR, the upside of HCL Infosystems Ltd is -205.00%.
The range of the Intrinsic Value is (24.69) - (14.25) INR
Based on its market price of 16.41 INR and our intrinsic valuation, HCL Infosystems Ltd (HCL-INSYS.NS) is overvalued by 205.00%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (24.69) - (14.25) | (17.23) | -205.0% |
| DCF (Growth 10y) | (14.01) - (22.47) | (16.45) | -200.3% |
| DCF (EBITDA 5y) | (12.21) - (16.08) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (12.74) - (16.31) | (1,234.50) | -123450.0% |
| Fair Value | -3.21 - -3.21 | -3.21 | -119.55% |
| P/E | (11.62) - (10.96) | (11.05) | -167.3% |
| EV/EBITDA | (10.92) - (10.86) | (11.77) | -171.8% |
| EPV | (16.99) - (20.86) | (18.93) | -215.3% |
| DDM - Stable | (4.24) - (9.83) | (7.03) | -142.9% |
| DDM - Multi | (3.84) - (7.06) | (4.99) | -130.4% |
| Market Cap (mil) | 5,402.34 |
| Beta | 1.88 |
| Outstanding shares (mil) | 329.21 |
| Enterprise Value (mil) | 7,302.24 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.23% |
| Cost of Debt | 5.50% |
| WACC | 9.57% |