As of 2025-05-23, the Intrinsic Value of Kellton Tech Solutions Ltd (KELLTONTEC.NS) is 56.89 INR. This KELLTONTEC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 116.99 INR, the upside of Kellton Tech Solutions Ltd is -51.40%.
The range of the Intrinsic Value is 39.78 - 94.15 INR
Based on its market price of 116.99 INR and our intrinsic valuation, Kellton Tech Solutions Ltd (KELLTONTEC.NS) is overvalued by 51.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 39.78 - 94.15 | 56.89 | -51.4% |
| DCF (Growth 10y) | 39.14 - 83.49 | 53.41 | -54.3% |
| DCF (EBITDA 5y) | 83.58 - 130.83 | 105.18 | -10.1% |
| DCF (EBITDA 10y) | 69.03 - 122.11 | 91.71 | -21.6% |
| Fair Value | 43.31 - 43.31 | 43.31 | -62.98% |
| P/E | 126.89 - 189.00 | 156.31 | 33.6% |
| EV/EBITDA | 129.48 - 175.19 | 147.84 | 26.4% |
| EPV | 71.79 - 110.16 | 90.98 | -22.2% |
| DDM - Stable | 42.83 - 118.75 | 80.79 | -30.9% |
| DDM - Multi | 34.58 - 77.87 | 48.24 | -58.8% |
| Market Cap (mil) | 11,407.69 |
| Beta | 1.17 |
| Outstanding shares (mil) | 97.51 |
| Enterprise Value (mil) | 12,467.19 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.36% |
| Cost of Debt | 9.17% |
| WACC | 13.57% |