As of 2026-04-03, the Intrinsic Value of Sandesh Ltd (SANDESH.NS) is 644.19 INR. This SANDESH.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 892.95 INR, the upside of Sandesh Ltd is -27.90%.
The range of the Intrinsic Value is 548.14 - 793.42 INR
Based on its market price of 892.95 INR and our intrinsic valuation, Sandesh Ltd (SANDESH.NS) is overvalued by 27.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 548.14 - 793.42 | 644.19 | -27.9% |
| DCF (Growth 10y) | 574.80 - 782.27 | 656.88 | -26.4% |
| DCF (EBITDA 5y) | 486.68 - 555.37 | 514.19 | -42.4% |
| DCF (EBITDA 10y) | 535.34 - 614.59 | 569.08 | -36.3% |
| Fair Value | 2,515.23 - 2,515.23 | 2,515.23 | 181.68% |
| P/E | 925.20 - 1,604.46 | 1,246.49 | 39.6% |
| EV/EBITDA | 488.74 - 829.68 | 645.56 | -27.7% |
| EPV | 892.18 - 1,020.17 | 956.17 | 7.1% |
| DDM - Stable | 600.13 - 1,120.54 | 860.34 | -3.7% |
| DDM - Multi | 412.04 - 599.29 | 488.40 | -45.3% |
| Market Cap (mil) | 6,759.63 |
| Beta | 0.54 |
| Outstanding shares (mil) | 7.57 |
| Enterprise Value (mil) | 6,642.52 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.76% |
| Cost of Debt | 7.46% |
| WACC | 11.75% |