As of 2025-06-03, the Intrinsic Value of Mphasis Ltd (MPHASIS.NS) is 1,063.90 INR. This MPHASIS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,491.10 INR, the upside of Mphasis Ltd is -57.30%.
The range of the Intrinsic Value is 892.76 - 1,325.49 INR
Based on its market price of 2,491.10 INR and our intrinsic valuation, Mphasis Ltd (MPHASIS.NS) is overvalued by 57.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 892.76 - 1,325.49 | 1,063.90 | -57.3% |
| DCF (Growth 10y) | 1,143.73 - 1,638.39 | 1,341.50 | -46.1% |
| DCF (EBITDA 5y) | 1,047.52 - 1,712.07 | 1,337.27 | -46.3% |
| DCF (EBITDA 10y) | 1,239.12 - 1,921.76 | 1,530.63 | -38.6% |
| Fair Value | 700.93 - 700.93 | 700.93 | -71.86% |
| P/E | 1,510.47 - 2,763.57 | 2,015.20 | -19.1% |
| EV/EBITDA | 967.48 - 1,972.71 | 1,443.37 | -42.1% |
| EPV | 1,014.70 - 1,198.67 | 1,106.68 | -55.6% |
| DDM - Stable | 499.21 - 972.88 | 736.04 | -70.5% |
| DDM - Multi | 847.81 - 1,214.95 | 994.40 | -60.1% |
| Market Cap (mil) | 473,857.03 |
| Beta | 1.78 |
| Outstanding shares (mil) | 190.22 |
| Enterprise Value (mil) | 481,933.97 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.41% |
| Cost of Debt | 8.68% |
| WACC | 14.04% |