investorscraft@gmail.com

Intrinsic ValueInfosys Limited (INFY)

Previous Close$17.58
Intrinsic Value
Upside potential
Previous Close
$17.58

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Infosys Limited operates as a global leader in digital services and consulting, specializing in IT solutions, cloud computing, artificial intelligence, and automation. The company serves a diverse clientele across industries such as financial services, healthcare, retail, and manufacturing, leveraging its deep domain expertise to deliver transformative digital strategies. Infosys generates revenue primarily through long-term contracts, project-based engagements, and managed services, ensuring recurring income streams. Its market position is reinforced by a strong brand reputation, a vast talent pool, and strategic partnerships with leading technology providers. The firm competes in a highly fragmented IT services sector, differentiating itself through innovation, scalability, and cost efficiency. Infosys maintains a robust global delivery model, balancing onshore and offshore capabilities to optimize operational margins while meeting client demands for agility and quality. Its focus on next-gen technologies positions it favorably in high-growth segments, though it faces intense competition from both established players and niche disruptors.

Revenue Profitability And Efficiency

For FY 2025, Infosys reported revenue of $19.3 billion, with net income of $3.2 billion, reflecting a net margin of approximately 16.4%. The company demonstrated strong cash flow generation, with operating cash flow at $4.5 billion, underscoring efficient working capital management. Capital expenditures were modest at $265 million, indicating a capital-light business model focused on scalable digital delivery.

Earnings Power And Capital Efficiency

Diluted EPS stood at $0.76, supported by disciplined cost controls and operational leverage. The firm’s capital efficiency is evident in its ability to convert earnings into cash, with free cash flow exceeding $4.2 billion. This robust cash generation provides flexibility for reinvestment in growth initiatives, shareholder returns, and strategic acquisitions.

Balance Sheet And Financial Health

Infosys maintains a solid balance sheet, with cash and equivalents of $3.2 billion against total debt of $963 million, reflecting a conservative leverage profile. The net cash position underscores financial resilience, enabling the company to navigate macroeconomic uncertainties while funding organic and inorganic growth opportunities.

Growth Trends And Dividend Policy

The company has consistently returned capital to shareholders, with a dividend per share of $0.52 for FY 2025. Growth trends are driven by demand for digital transformation, though revenue growth rates may moderate in line with industry cyclicality. Infosys’s dividend policy aligns with its commitment to balanced capital allocation.

Valuation And Market Expectations

Current valuation metrics reflect market expectations of sustained mid-single-digit revenue growth and stable margins. Investors likely price in Infosys’s ability to maintain its competitive edge in IT services, though multiples may be tempered by sector-wide margin pressures and geopolitical risks.

Strategic Advantages And Outlook

Infosys’s strategic advantages include its global delivery network, client-centric innovation, and investments in emerging technologies. The outlook remains positive, supported by secular demand for digitalization, though execution risks and talent retention challenges persist. The firm’s focus on high-value consulting and automation should drive long-term differentiation.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount