What is Netsol Technologies Inc worth?
With the base-case assumptions below, a discounted cash flow model on Netsol Technologies Inc's reported free cash flow gives $23.53 per share. The share price was $6.89 on November 9, 2026, 71% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 2.5% | 10.0% | $15.53 | +125% |
| Base | 7.5% | 9.0% | $23.53 | +242% |
| Bull | 12.5% | 8.0% | $39.47 | +473% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $29.47 | $31.29 | $33.52 | $36.30 | $39.87 |
| 8.0% | $25.03 | $26.21 | $27.61 | $29.28 | $31.33 |
| 9.0% | $21.79 | $22.60 | $23.53 | $24.62 | $25.90 |
| 10.0% | $19.32 | $19.90 | $20.55 | $21.29 | $22.15 |
| 11.0% | $17.38 | $17.80 | $18.27 | $18.80 | $19.40 |
Where the presets come from
Base: years 1 to 5 grow at Netsol Technologies Inc's revenue growth rate over the last 5 fiscal years (7.3% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions