Xchanging Solutions Intrinsic Value
Xchanging Solutions (XCHANGING) median intrinsic value is ₹47.57 from 9 valuation models (range ₹19–₹81), vs current price ₹64.04 — -25.7% downside (Trading Above Calculated Value), margin of safety -34.6%. Read XCHANGING dividend payout details for the complete payout history and dividend yield track record.
XCHANGING Valuation Methods Summary — DCF, Graham Number & P/E
Xchanging Solutions intrinsic value across 9 models vs current price ₹64.04 — upside/downside and value range per method. Analyse XCHANGING FII DII holdings to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹70.08 | ₹56.06 - ₹84.10 | +9.4% | EPS: ₹5.84, Sector P/E: 12x |
| Book Value Method | asset | ₹35.68 | ₹32.11 - ₹39.25 | -44.3% | Book Value/Share: ₹35.68, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹19.21 | ₹17.29 - ₹21.13 | -70.0% | Revenue/Share: ₹19.82, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹47.57 | ₹42.81 - ₹52.33 | -25.7% | EBITDA: ₹88.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹39.31 | ₹31.45 - ₹47.17 | -38.6% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹37.38 | ₹33.64 - ₹41.12 | -41.6% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹48.12 | ₹43.31 - ₹52.93 | -24.9% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹80.72 | ₹72.65 - ₹88.79 | +26.0% | ROE: 16.2%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹68.47 | ₹61.62 - ₹75.32 | +6.9% | EPS: ₹5.84, BVPS: ₹35.68 |
XCHANGING Intrinsic Value vs Market Price — All Valuation Models
Xchanging Solutions fair value range ₹19–₹81 vs current market price ₹64.04 across 9 valuation models. For current market price and key ratios, visit Xchanging Solutions stock price NSE.
XCHANGING Intrinsic Value Analysis — Undervalued or Overvalued?
Xchanging Solutions median intrinsic value ₹47.57, current price ₹64.04 — Trading Above Calculated Value by 25.7%, margin of safety -34.6%.
What is the intrinsic value of XCHANGING?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Xchanging Solutions (XCHANGING) is ₹47.57 (median value). With the current market price of ₹64.04, this represents a -25.7% variance from our estimated fair value.
The valuation range spans from ₹19.21 to ₹80.72, indicating ₹19.21 - ₹80.72.
Is XCHANGING undervalued or overvalued?
Based on our multi-method analysis, Xchanging Solutions (XCHANGING) appears to be trading above calculated value by approximately 25.7%.
XCHANGING Financial Health — Key Ratios vs Industry Benchmarks
Xchanging Solutions 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 | 6.07 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 16.2% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 37.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.42x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
XCHANGING Cash Flow Quality — Operating & Free Cash Flow
Xchanging Solutions 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 | ₹47 Cr | ₹47 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹-12 Cr | ₹-12 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹42 Cr | ₹42 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹35 Cr | ₹35 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹62 Cr | ₹62 Cr | Positive Free Cash Flow | 8/10 |