As of 2025-09-04, the Intrinsic Value of Sandur Manganese and Iron Ores Ltd (504918.BO) is 134.82 INR. This 504918.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 466.85 INR, the upside of Sandur Manganese and Iron Ores Ltd is -71.10%.
The range of the Intrinsic Value is 112.32 - 174.80 INR
Based on its market price of 466.85 INR and our intrinsic valuation, Sandur Manganese and Iron Ores Ltd (504918.BO) is overvalued by 71.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 112.32 - 174.80 | 134.82 | -71.1% |
| DCF (Growth 10y) | 142.94 - 226.05 | 173.18 | -62.9% |
| DCF (EBITDA 5y) | 211.88 - 340.09 | 267.72 | -42.7% |
| DCF (EBITDA 10y) | 205.15 - 347.60 | 264.07 | -43.4% |
| Fair Value | 2,567.57 - 2,567.57 | 2,567.57 | 449.98% |
| P/E | 162.27 - 405.64 | 262.10 | -43.9% |
| EV/EBITDA | 195.63 - 370.36 | 257.18 | -44.9% |
| EPV | 142.40 - 184.06 | 163.23 | -65.0% |
| DDM - Stable | 79.68 - 182.25 | 130.96 | -71.9% |
| DDM - Multi | 73.10 - 135.96 | 95.65 | -79.5% |
| Market Cap (mil) | 72,611.52 |
| Beta | 1.36 |
| Outstanding shares (mil) | 155.53 |
| Enterprise Value (mil) | 69,538.23 |
| Market risk premium | 8.83% |
| Cost of Equity | 16.22% |
| Cost of Debt | 8.01% |
| WACC | 15.53% |