What is the intrinsic value of KELLTONTEC.NS?

As of 2026-04-16, the Intrinsic Value of Kellton Tech Solutions Ltd (KELLTONTEC.NS) is 10.23 INR. This KELLTONTEC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.93 INR, the upside of Kellton Tech Solutions Ltd is -31.50%.

The range of the Intrinsic Value is 8.62 - 12.63 INR

Is KELLTONTEC.NS undervalued or overvalued?

Based on its market price of 14.93 INR and our intrinsic valuation, Kellton Tech Solutions Ltd (KELLTONTEC.NS) is overvalued by 31.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	8.62 - 12.63	10.23	-31.5%
DCF (Growth 10y)	9.47 - 13.29	11.03	-26.1%
DCF (EBITDA 5y)	14.20 - 18.14	16.74	12.1%
DCF (EBITDA 10y)	12.96 - 17.55	15.47	3.6%
Fair Value	8.65 - 8.65	8.65	-42.04%
P/E	20.09 - 23.71	22.10	48.0%
EV/EBITDA	19.86 - 23.86	22.80	52.7%
EPV	13.42 - 17.16	15.29	2.4%
DDM - Stable	6.32 - 11.81	9.07	-39.3%
DDM - Multi	6.13 - 9.06	7.32	-51.0%