As of 2025-07-16, the Intrinsic Value of Mangalam Organics Ltd (514418.BO) is 797.11 INR. This 514418.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 560.00 INR, the upside of Mangalam Organics Ltd is 42.30%.
The range of the Intrinsic Value is 718.42 - 903.42 INR
Based on its market price of 560.00 INR and our intrinsic valuation, Mangalam Organics Ltd (514418.BO) is undervalued by 42.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 718.42 - 903.42 | 797.11 | 42.3% |
| DCF (Growth 10y) | 782.99 - 955.14 | 857.31 | 53.1% |
| DCF (EBITDA 5y) | 1,339.68 - 1,737.08 | 1,552.33 | 177.2% |
| DCF (EBITDA 10y) | 1,135.54 - 1,482.64 | 1,309.35 | 133.8% |
| Fair Value | 537.34 - 537.34 | 537.34 | -4.05% |
| P/E | 1,590.46 - 2,699.61 | 2,069.58 | 269.6% |
| EV/EBITDA | 1,147.48 - 2,285.38 | 1,683.42 | 200.6% |
| EPV | 506.78 - 586.92 | 546.85 | -2.3% |
| DDM - Stable | 430.10 - 750.00 | 590.05 | 5.4% |
| DDM - Multi | 405.44 - 554.16 | 468.58 | -16.3% |
| Market Cap (mil) | 4,796.09 |
| Beta | |
| Outstanding shares (mil) | 8.56 |
| Enterprise Value (mil) | 4,695.63 |
| Market risk premium | 6.92% |
| Cost of Equity | 17.19% |
| Cost of Debt | 7.81% |
| WACC | 16.68% |