Hexaware Technologies Intrinsic Value
HEXT • Information Technology
Current Stock Price
₹425.00
Primary Intrinsic Value
₹292.32
Market Cap
₹2592 Cr
+100.0%
Upside
Median Value
₹850.00
Value Range
₹156 - ₹1063
Assessment
Trading Below Calculated Value
Safety Margin
50.0%
HEXT Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹292.32 | ₹233.86 - ₹350.78 | -31.2% | EPS: ₹24.36, Sector P/E: 12x |
| Book Value Method | asset | ₹877.87 | ₹790.08 - ₹965.66 | +106.6% | Book Value/Share: ₹877.87, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹850.00 | ₹765.00 - ₹935.00 | +100.0% | Revenue/Share: ₹2291.15, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹850.00 | ₹765.00 - ₹935.00 | +100.0% | EBITDA: ₹2448.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹1062.50 | ₹850.00 - ₹1275.00 | +150.0% | CF Growth: 1.9%, Discount: 15% |
| PEG Ratio Method | growth | ₹155.90 | ₹140.31 - ₹171.49 | -63.3% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹200.73 | ₹180.66 - ₹220.80 | -52.8% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹850.00 | ₹765.00 - ₹935.00 | +100.0% | ROE: 27.6%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹693.66 | ₹624.29 - ₹763.03 | +63.2% | EPS: ₹24.36, BVPS: ₹877.87 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
HEXT Intrinsic Value Analysis
What is the intrinsic value of HEXT?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Hexaware Technologies (HEXT) is ₹850.00 (median value). With the current market price of ₹425.00, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹155.90 to ₹1062.50, indicating ₹155.90 - ₹1062.50.
Is HEXT undervalued or overvalued?
Based on our multi-method analysis, Hexaware Technologies (HEXT) appears to be trading below calculated value by approximately 100.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 5.93 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 27.6% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 17.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.55x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Hexaware Technologies
Additional stock information and data for HEXT
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2024 | ₹1,548 Cr | ₹1,217 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹1,516 Cr | ₹1,374 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹821 Cr | ₹821 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹980 Cr | ₹875 Cr | Positive Free Cash Flow | 8/10 |
| March 2020 | ₹1,438 Cr | ₹1,230 Cr | Positive Free Cash Flow | 8/10 |