As of 2025-05-15, the Intrinsic Value of Mindteck (India) Ltd (MINDTECK.NS) is 107.21 INR. This MINDTECK.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 240.27 INR, the upside of Mindteck (India) Ltd is -55.40%.
The range of the Intrinsic Value is 88.67 - 152.46 INR
Based on its market price of 240.27 INR and our intrinsic valuation, Mindteck (India) Ltd (MINDTECK.NS) is overvalued by 55.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 88.67 - 152.46 | 107.21 | -55.4% |
| DCF (Growth 10y) | 98.53 - 174.66 | 120.96 | -49.7% |
| DCF (EBITDA 5y) | 158.81 - 233.96 | 184.68 | -23.1% |
| DCF (EBITDA 10y) | 136.80 - 238.43 | 171.80 | -28.5% |
| Fair Value | 44.38 - 44.38 | 44.38 | -81.53% |
| P/E | 167.85 - 221.91 | 193.09 | -19.6% |
| EV/EBITDA | 173.07 - 254.40 | 212.70 | -11.5% |
| EPV | 102.22 - 156.10 | 129.16 | -46.2% |
| DDM - Stable | 32.92 - 103.42 | 68.17 | -71.6% |
| DDM - Multi | 44.67 - 117.95 | 65.72 | -72.6% |
| Market Cap (mil) | 7,676.63 |
| Beta | 2.03 |
| Outstanding shares (mil) | 31.95 |
| Enterprise Value (mil) | 6,429.23 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.30% |
| Cost of Debt | 6.40% |
| WACC | 15.27% |