As of 2025-09-29, the Intrinsic Value of HCL Infosystems Ltd (HCL-INSYS.NS) is (17.54) INR. This HCL-INSYS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.74 INR, the upside of HCL Infosystems Ltd is -219.00%.
The range of the Intrinsic Value is (25.11) - (14.49) INR
Based on its market price of 14.74 INR and our intrinsic valuation, HCL Infosystems Ltd (HCL-INSYS.NS) is overvalued by 219.00%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (25.11) - (14.49) | (17.54) | -219.0% |
| DCF (Growth 10y) | (14.23) - (22.83) | (16.73) | -213.5% |
| DCF (EBITDA 5y) | (12.17) - (14.11) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (12.77) - (14.87) | (1,234.50) | -123450.0% |
| Fair Value | -3.21 - -3.21 | -3.21 | -121.76% |
| P/E | (8.74) - (11.00) | (9.91) | -167.2% |
| EV/EBITDA | (10.79) - (11.43) | (11.39) | -177.2% |
| EPV | (17.25) - (20.99) | (19.12) | -229.7% |
| DDM - Stable | (4.36) - (9.81) | (7.09) | -148.1% |
| DDM - Multi | (3.97) - (7.05) | (5.09) | -134.6% |
| Market Cap (mil) | 4,852.56 |
| Beta | 1.88 |
| Outstanding shares (mil) | 329.21 |
| Enterprise Value (mil) | 6,752.46 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.09% |
| Cost of Debt | 5.50% |
| WACC | 9.41% |