As of 2025-06-03, the Intrinsic Value of Saksoft Ltd (SAKSOFT.NS) is 96.38 INR. This SAKSOFT.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 201.57 INR, the upside of Saksoft Ltd is -52.20%.
The range of the Intrinsic Value is 71.67 - 163.52 INR
Based on its market price of 201.57 INR and our intrinsic valuation, Saksoft Ltd (SAKSOFT.NS) is overvalued by 52.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 71.67 - 163.52 | 96.38 | -52.2% |
| DCF (Growth 10y) | 86.05 - 198.32 | 116.65 | -42.1% |
| DCF (EBITDA 5y) | 138.00 - 205.21 | 167.23 | -17.0% |
| DCF (EBITDA 10y) | 124.25 - 219.89 | 162.61 | -19.3% |
| Fair Value | 176.15 - 176.15 | 176.15 | -12.61% |
| P/E | 173.69 - 231.68 | 202.34 | 0.4% |
| EV/EBITDA | 136.63 - 183.34 | 159.59 | -20.8% |
| EPV | 42.17 - 65.61 | 53.89 | -73.3% |
| DDM - Stable | 36.90 - 129.56 | 83.23 | -58.7% |
| DDM - Multi | 52.49 - 151.86 | 78.95 | -60.8% |
| Market Cap (mil) | 25,623.58 |
| Beta | 1.92 |
| Outstanding shares (mil) | 127.12 |
| Enterprise Value (mil) | 24,406.29 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.40% |
| Cost of Debt | 7.36% |
| WACC | 14.31% |