Hexaware Technologies Intrinsic Value
Hexaware Technologies (HEXT) median intrinsic value is ₹1034.92 from 9 valuation models (range ₹166–₹1380), vs current price ₹551.85 — +87.5% upside (Trading Below Calculated Value), margin of safety 46.7%. Analyse Hexaware Technologies ownership structure to track promoter, FII and institutional holdings.
HEXT Valuation Methods Summary — DCF, Graham Number & P/E
Hexaware Technologies intrinsic value across 9 models vs current price ₹551.85 — upside/downside and value range per method. Read Hexaware Technologies dividend policy for the complete payout history and dividend yield track record.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹276.96 | ₹221.57 - ₹332.35 | -49.8% | EPS: ₹23.08, Sector P/E: 12x |
| Book Value Method | asset | ₹1034.92 | ₹931.43 - ₹1138.41 | +87.5% | Book Value/Share: ₹1034.92, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹1103.70 | ₹993.33 - ₹1214.07 | +100.0% | Revenue/Share: ₹2383.61, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹1103.70 | ₹993.33 - ₹1214.07 | +100.0% | EBITDA: ₹2372.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹1379.62 | ₹1103.70 - ₹1655.54 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹165.56 | ₹149.00 - ₹182.12 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹190.18 | ₹171.16 - ₹209.20 | -65.5% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹1103.70 | ₹993.33 - ₹1214.07 | +100.0% | ROE: 22.3%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹733.10 | ₹659.79 - ₹806.41 | +32.8% | EPS: ₹23.08, BVPS: ₹1034.92 |
HEXT Intrinsic Value vs Market Price — All Valuation Models
Hexaware Technologies fair value range ₹166–₹1380 vs current market price ₹551.85 across 9 valuation models. For current market price and key ratios, visit Hexaware Technologies share price chart.
HEXT Intrinsic Value Analysis — Undervalued or Overvalued?
Hexaware Technologies median intrinsic value ₹1034.92, current price ₹551.85 — Trading Below Calculated Value by 87.5%, margin of safety 46.7%.
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 ₹1034.92 (median value). With the current market price of ₹551.85, this represents a +87.5% variance from our estimated fair value.
The valuation range spans from ₹165.56 to ₹1379.62, indicating ₹165.56 - ₹1379.62.
Is HEXT undervalued or overvalued?
Based on our multi-method analysis, Hexaware Technologies (HEXT) appears to be trading below calculated value by approximately 87.5%.
HEXT Financial Health — Key Ratios vs Industry Benchmarks
Hexaware Technologies financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 4.67 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 22.3% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 16.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.33x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
HEXT Cash Flow Quality — Operating & Free Cash Flow
Hexaware Technologies operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹1,739 Cr | ₹1,282 Cr | Positive Free Cash Flow | 8/10 |
| 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 |