As of 2025-05-19, the Intrinsic Value of Sandhar Technologies Ltd (SANDHAR.NS) is 321.71 INR. This SANDHAR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 430.45 INR, the upside of Sandhar Technologies Ltd is -25.30%.
The range of the Intrinsic Value is 250.38 - 433.91 INR
Based on its market price of 430.45 INR and our intrinsic valuation, Sandhar Technologies Ltd (SANDHAR.NS) is overvalued by 25.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 250.38 - 433.91 | 321.71 | -25.3% |
| DCF (Growth 10y) | 441.52 - 719.36 | 550.36 | 27.9% |
| DCF (EBITDA 5y) | 863.10 - 1,246.32 | 1,031.07 | 139.5% |
| DCF (EBITDA 10y) | 969.24 - 1,503.36 | 1,198.33 | 178.4% |
| Fair Value | 175.55 - 175.55 | 175.55 | -59.22% |
| P/E | 423.31 - 714.03 | 545.68 | 26.8% |
| EV/EBITDA | 518.96 - 706.78 | 582.67 | 35.4% |
| EPV | 22.03 - 52.49 | 37.26 | -91.3% |
| DDM - Stable | 95.26 - 181.05 | 138.15 | -67.9% |
| DDM - Multi | 252.58 - 377.76 | 303.10 | -29.6% |
| Market Cap (mil) | 25,908.79 |
| Beta | 1.36 |
| Outstanding shares (mil) | 60.19 |
| Enterprise Value (mil) | 32,613.22 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.31% |
| Cost of Debt | 7.08% |
| WACC | 14.61% |