As of 2025-05-23, the Intrinsic Value of Quick Heal Technologies Ltd (QUICKHEAL.NS) is 31.01 INR. This QUICKHEAL.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 286.10 INR, the upside of Quick Heal Technologies Ltd is -89.20%.
The range of the Intrinsic Value is 21.83 - 37.10 INR
Based on its market price of 286.10 INR and our intrinsic valuation, Quick Heal Technologies Ltd (QUICKHEAL.NS) is overvalued by 89.20%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | (13.97) - (3.54) | (6.86) | -102.4% |
DCF (Growth 10y) | (1.01) - (6.15) | (2.72) | -101.0% |
DCF (EBITDA 5y) | 21.83 - 37.10 | 31.01 | -89.2% |
DCF (EBITDA 10y) | 11.93 - 25.23 | 18.87 | -93.4% |
Fair Value | 23.33 - 23.33 | 23.33 | -91.85% |
P/E | 5.15 - 42.46 | 19.27 | -93.3% |
EV/EBITDA | 30.16 - 71.47 | 52.12 | -81.8% |
EPV | 43.33 - 61.71 | 52.52 | -81.6% |
DDM - Stable | 4.77 - 13.14 | 8.95 | -96.9% |
DDM - Multi | 3.77 - 6.21 | 4.57 | -98.4% |
Market Cap (mil) | 15,452.26 |
Beta | 0.98 |
Outstanding shares (mil) | 54.01 |
Enterprise Value (mil) | 15,243.46 |
Market risk premium | 8.31% |
Cost of Equity | 14.04% |
Cost of Debt | 5.00% |
WACC | 14.04% |