GURUFOCUS.COM » STOCK LIST » Technology » Software » Aion-Tech Solutions Ltd (NSE:GOLDTECH) » Definitions » Intrinsic Value: Projected FCF

Aion-Tech Solutions (NSE:GOLDTECH) Intrinsic Value: Projected FCF : ₹6.60 (As of Jun. 14, 2025)


View and export this data going back to 2001. Start your Free Trial

What is Aion-Tech Solutions Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2025-06-14), Aion-Tech Solutions's Intrinsic Value: Projected FCF is ₹6.60. The stock price of Aion-Tech Solutions is ₹66.47. Therefore, Aion-Tech Solutions's Price-to-Intrinsic-Value-Projected-FCF of today is 10.1.

The historical rank and industry rank for Aion-Tech Solutions's Intrinsic Value: Projected FCF or its related term are showing as below:

NSE:GOLDTECH' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.23   Med: 0.54   Max: 20.61
Current: 10.07

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Aion-Tech Solutions was 20.61. The lowest was 0.23. And the median was 0.54.

NSE:GOLDTECH's Price-to-Projected-FCF is ranked worse than
92.65% of 1347 companies
in the Software industry
Industry Median: 1.67 vs NSE:GOLDTECH: 10.07

Aion-Tech Solutions Intrinsic Value: Projected FCF Historical Data

The historical data trend for Aion-Tech Solutions's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Aion-Tech Solutions Intrinsic Value: Projected FCF Chart

Aion-Tech Solutions Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 16.10 17.29 5.99 6.13 6.61

Aion-Tech Solutions Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 6.13 - - - 6.61

Competitive Comparison of Aion-Tech Solutions's Intrinsic Value: Projected FCF

For the Information Technology Services subindustry, Aion-Tech Solutions's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Aion-Tech Solutions's Price-to-Projected-FCF Distribution in the Software Industry

For the Software industry and Technology sector, Aion-Tech Solutions's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Aion-Tech Solutions's Price-to-Projected-FCF falls into.


;
;

Aion-Tech Solutions Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Aion-Tech Solutions's Free Cash Flow(6 year avg) = ₹-36.05.

Aion-Tech Solutions's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar25)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*-36.048571428571+958.481*0.8)/34.622
=6.67

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Aion-Tech Solutions  (NSE:GOLDTECH) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Aion-Tech Solutions's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=66.47/6.6722714031314
=9.96

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Aion-Tech Solutions Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Aion-Tech Solutions's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Aion-Tech Solutions Business Description

Traded in Other Exchanges
Address
My Home Hub, Block-I, 9 Floor, Hitech City, Madhapur, Hyderabad, TG, IND, 500081
Aion-Tech Solutions Ltd formerly Goldstone Technologies Ltd is engaged in the Information technology sector and Information Technology Services. The firm offers various services such as Business intelligence and analytics, Infrastructure services, Outsourcing services, and others. Its operating segments are Information Technology/Software Services and Software Licenses. The company offers services in both domestic and international markets. It generates maximum revenue from Information Technology/Software Services and Software licenses.

Aion-Tech Solutions Headlines

No Headlines