HCL-INSYS.NS
HCL Infosystems Ltd
Price:  
16.41 
INR
Volume:  
119,327.00
India | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HCL-INSYS.NS Intrinsic Value

-205.00 %
Upside

What is the intrinsic value of HCL-INSYS.NS?

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

Is HCL-INSYS.NS undervalued or overvalued?

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.

16.41 INR
Stock Price
(17.23) INR
Intrinsic Value
Intrinsic Value Details

HCL-INSYS.NS Intrinsic Value - Valuation Summary

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%

HCL-INSYS.NS Intrinsic Value - Key Valuation Metrics

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%