As of 2025-07-19, the Intrinsic Value of Newgen Software Technologies Ltd (NEWGEN.NS) is 291.31 INR. This NEWGEN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,025.60 INR, the upside of Newgen Software Technologies Ltd is -71.60%.
The range of the Intrinsic Value is 221.71 - 445.43 INR
Based on its market price of 1,025.60 INR and our intrinsic valuation, Newgen Software Technologies Ltd (NEWGEN.NS) is overvalued by 71.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 221.71 - 445.43 | 291.31 | -71.6% |
| DCF (Growth 10y) | 292.40 - 612.55 | 392.53 | -61.7% |
| DCF (EBITDA 5y) | 354.65 - 819.77 | 492.69 | -52.0% |
| DCF (EBITDA 10y) | 385.46 - 958.13 | 553.79 | -46.0% |
| Fair Value | 562.09 - 562.09 | 562.09 | -45.19% |
| P/E | 696.99 - 920.33 | 838.29 | -18.3% |
| EV/EBITDA | 305.60 - 731.42 | 544.97 | -46.9% |
| EPV | 184.75 - 271.26 | 228.01 | -77.8% |
| DDM - Stable | 101.56 - 289.93 | 195.75 | -80.9% |
| DDM - Multi | 178.65 - 419.95 | 253.18 | -75.3% |
| Market Cap (mil) | 143,799.38 |
| Beta | 1.21 |
| Outstanding shares (mil) | 140.21 |
| Enterprise Value (mil) | 140,179.22 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.24% |
| Cost of Debt | 5.73% |
| WACC | 15.20% |