As of 2025-07-09, the Intrinsic Value of Mangalam Global Enterprise Ltd (MGEL.NS) is 47.30 INR. This MGEL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.96 INR, the upside of Mangalam Global Enterprise Ltd is 196.40%.
The range of the Intrinsic Value is 39.15 - 59.23 INR
Based on its market price of 15.96 INR and our intrinsic valuation, Mangalam Global Enterprise Ltd (MGEL.NS) is undervalued by 196.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 39.15 - 59.23 | 47.30 | 196.4% |
| DCF (Growth 10y) | 69.46 - 101.93 | 82.74 | 418.4% |
| DCF (EBITDA 5y) | 82.33 - 123.98 | 98.72 | 518.5% |
| DCF (EBITDA 10y) | 112.98 - 173.60 | 137.01 | 758.4% |
| Fair Value | 17.52 - 17.52 | 17.52 | 9.80% |
| P/E | 15.34 - 39.82 | 23.73 | 48.7% |
| EV/EBITDA | 15.64 - 34.16 | 23.46 | 47.0% |
| EPV | (0.07) - 1.18 | 0.55 | -96.5% |
| DDM - Stable | 3.08 - 5.84 | 4.46 | -72.1% |
| DDM - Multi | 29.49 - 44.98 | 35.74 | 123.9% |
| Market Cap (mil) | 5,259.78 |
| Beta | 0.95 |
| Outstanding shares (mil) | 329.56 |
| Enterprise Value (mil) | 7,496.72 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.37% |
| Cost of Debt | 10.32% |
| WACC | 13.15% |