As of 2026-04-04, the Intrinsic Value of Onward Technologies Ltd (ONWARDTEC.NS) is 19.90 INR. This ONWARDTEC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 230.44 INR, the upside of Onward Technologies Ltd is -91.40%.
The range of the Intrinsic Value is 12.67 - 40.50 INR
Based on its market price of 230.44 INR and our intrinsic valuation, Onward Technologies Ltd (ONWARDTEC.NS) is overvalued by 91.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.67 - 40.50 | 19.90 | -91.4% |
| DCF (Growth 10y) | 142.81 - 507.71 | 235.63 | 2.3% |
| DCF (EBITDA 5y) | 279.22 - 423.94 | 339.61 | 47.4% |
| DCF (EBITDA 10y) | 342.61 - 677.82 | 474.61 | 106.0% |
| Fair Value | 503.39 - 503.39 | 503.39 | 118.45% |
| P/E | 233.17 - 294.46 | 259.24 | 12.5% |
| EV/EBITDA | 240.98 - 319.75 | 278.76 | 21.0% |
| EPV | 106.17 - 173.81 | 139.99 | -39.3% |
| DDM - Stable | 94.89 - 340.73 | 217.81 | -5.5% |
| DDM - Multi | 236.92 - 683.37 | 354.24 | 53.7% |
| Market Cap (mil) | 5,171.07 |
| Beta | 2.36 |
| Outstanding shares (mil) | 22.44 |
| Enterprise Value (mil) | 4,898.05 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.09% |
| Cost of Debt | 4.25% |
| WACC | 13.45% |