As of 2025-05-12, the Intrinsic Value of Zensar Technologies Ltd (ZENSARTECH.NS) is 385.83 INR. This ZENSARTECH.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 703.45 INR, the upside of Zensar Technologies Ltd is -45.20%.
The range of the Intrinsic Value is 311.32 - 520.72 INR
Based on its market price of 703.45 INR and our intrinsic valuation, Zensar Technologies Ltd (ZENSARTECH.NS) is overvalued by 45.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 311.32 - 520.72 | 385.83 | -45.2% |
| DCF (Growth 10y) | 380.21 - 627.59 | 469.32 | -33.3% |
| DCF (EBITDA 5y) | 461.02 - 986.15 | 659.24 | -6.3% |
| DCF (EBITDA 10y) | 481.69 - 1,012.15 | 674.63 | -4.1% |
| Fair Value | 715.29 - 715.29 | 715.29 | 1.68% |
| P/E | 456.23 - 881.24 | 684.14 | -2.7% |
| EV/EBITDA | 360.68 - 873.43 | 488.83 | -30.5% |
| EPV | 223.50 - 291.84 | 257.67 | -63.4% |
| DDM - Stable | 144.57 - 336.65 | 240.61 | -65.8% |
| DDM - Multi | 239.54 - 432.71 | 308.31 | -56.2% |
| Market Cap (mil) | 159,760.53 |
| Beta | 1.11 |
| Outstanding shares (mil) | 227.11 |
| Enterprise Value (mil) | 155,499.53 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.75% |
| Cost of Debt | 5.73% |
| WACC | 14.63% |