As of 2025-05-13, the Intrinsic Value of Infobeans Technologies Ltd (INFOBEAN.NS) is 314.29 INR. This INFOBEAN.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 305.80 INR, the upside of Infobeans Technologies Ltd is 2.80%.
The range of the Intrinsic Value is 225.97 - 470.04 INR
Based on its market price of 305.80 INR and our intrinsic valuation, Infobeans Technologies Ltd (INFOBEAN.NS) is undervalued by 2.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,534.74) - (844.26) | (1,075.97) | -451.9% |
| DCF (Growth 10y) | (716.12) - (1,139.33) | (861.95) | -381.9% |
| DCF (EBITDA 5y) | 225.97 - 470.04 | 314.29 | 2.8% |
| DCF (EBITDA 10y) | 134.18 - 544.96 | 282.13 | -7.7% |
| Fair Value | 182.93 - 182.93 | 182.93 | -40.18% |
| P/E | 140.83 - 265.56 | 183.57 | -40.0% |
| EV/EBITDA | 162.94 - 1,057.00 | 550.80 | 80.1% |
| EPV | (349.22) - (473.25) | (411.24) | -234.5% |
| DDM - Stable | 84.37 - 212.14 | 148.25 | -51.5% |
| DDM - Multi | 99.52 - 198.65 | 133.03 | -56.5% |
| Market Cap (mil) | 7,452.35 |
| Beta | 0.93 |
| Outstanding shares (mil) | 24.37 |
| Enterprise Value (mil) | 7,342.75 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.06% |
| Cost of Debt | 5.73% |
| WACC | 12.79% |