As of 2025-05-16, the Intrinsic Value of Xelpmoc Design and Tech Ltd (XELPMOC.NS) is (99.22) INR. This XELPMOC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.00 INR, the upside of Xelpmoc Design and Tech Ltd is -193.60%.
The range of the Intrinsic Value is (125.77) - (82.65) INR
Based on its market price of 106.00 INR and our intrinsic valuation, Xelpmoc Design and Tech Ltd (XELPMOC.NS) is overvalued by 193.60%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (125.77) - (82.65) | (99.22) | -193.6% |
| DCF (Growth 10y) | (110.65) - (163.03) | (130.96) | -223.5% |
| DCF (EBITDA 5y) | (47.19) - (79.05) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (78.46) - (116.82) | (1,234.50) | -123450.0% |
| Fair Value | -46.06 - -46.06 | -46.06 | -143.46% |
| P/E | (131.56) - (162.33) | (135.20) | -227.5% |
| EV/EBITDA | (35.07) - (53.38) | (42.96) | -140.5% |
| EPV | (60.62) - (71.39) | (66.01) | -162.3% |
| DDM - Stable | (58.96) - (121.70) | (90.33) | -185.2% |
| DDM - Multi | (54.02) - (86.22) | (66.39) | -162.6% |
| Market Cap (mil) | 1,560.32 |
| Beta | 1.21 |
| Outstanding shares (mil) | 14.72 |
| Enterprise Value (mil) | 1,564.37 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.88% |
| Cost of Debt | 7.00% |
| WACC | 12.79% |