As of 2025-07-08, the Intrinsic Value of Onward Technologies Ltd (ONWARDTEC.NS) is 48.96 INR. This ONWARDTEC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 321.05 INR, the upside of Onward Technologies Ltd is -84.8%.

The range of the Intrinsic Value is 29 - 86.24 INR.

Is ONWARDTEC.NS undervalued or overvalued?

Based on its market price of 321.05 INR and our intrinsic valuation, Onward Technologies Ltd (ONWARDTEC.NS) is overvalued by 84.8%.

321.05 INR

Stock Price

48.96 INR

Intrinsic Value

Intrinsic Value Details

ONWARDTEC.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	29 - 86.24	48.96	-84.8%
DCF (Growth Exit 10Y)	262.23 - 538.92	359.10	11.9%
DCF (EBITDA Exit 5Y)	592.92 - 867.5	656.27	104.4%
DCF (EBITDA Exit 10Y)	732.79 - 1,157.39	850.59	164.9%
Peter Lynch Fair Value	298.35 - 298.35	298.35	-7.07%
P/E Multiples	274.48 - 577.22	408.24	27.2%
EV/EBITDA Multiples	306.03 - 635.21	421.73	31.4%
Earnings Power Value	174.74 - 218.12	196.43	-38.8%
Dividend Discount Model - Stable	83.16 - 196.07	139.62	-56.5%
Dividend Discount Model - Multi Stages	311.97 - 556.98	398.64	24.2%

ONWARDTEC.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Magellanic Cloud Ltd	22.81 - 42.38	29.60	-61.5%
Saksoft Ltd	80.04 - 185.32	108.64	-52.1%
Expleo Solutions Ltd	670.26 - 1,067.95	804.79	-38.7%
Dynacons Systems and Solutions Ltd	416.38 - 793.65	550.00	-47.5%
Allied Digital Services Ltd	82.22 - 129.32	99.06	-45.0%
Silver Touch Technologies Ltd	179.41 - 416.05	249.13	-66.5%
Mindteck (India) Ltd	103.25 - 141.44	117.45	-48.0%
Cybertech Systems and Software Ltd	127.67 - 169.45	144.57	-12.1%
Tera Software Ltd	136.97 - 254.29	177.97	-38.4%

ONWARDTEC.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	7,285
Beta	2.24
Outstanding shares (mil)	23
Enterprise Value (mil)	7,359

Market risk premium	8.8%
Cost of Equity	11.75%
Cost of Debt	4.25%
WACC	11.5%