As of 2026-04-03, the Intrinsic Value of Sangam (India) Ltd (SANGAMIND.NS) is 591.53 INR. This SANGAMIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 425.00 INR, the upside of Sangam (India) Ltd is 39.20%.
The range of the Intrinsic Value is 419.51 - 894.36 INR
Based on its market price of 425.00 INR and our intrinsic valuation, Sangam (India) Ltd (SANGAMIND.NS) is undervalued by 39.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 419.51 - 894.36 | 591.53 | 39.2% |
| DCF (Growth 10y) | 679.48 - 1,300.74 | 906.80 | 113.4% |
| DCF (EBITDA 5y) | 725.93 - 955.90 | 840.41 | 97.7% |
| DCF (EBITDA 10y) | 872.60 - 1,247.17 | 1,048.10 | 146.6% |
| Fair Value | 299.79 - 299.79 | 299.79 | -29.46% |
| P/E | 126.15 - 302.42 | 216.90 | -49.0% |
| EV/EBITDA | 109.73 - 402.29 | 256.95 | -39.5% |
| EPV | (212.82) - (197.74) | (205.28) | -148.3% |
| DDM - Stable | 54.40 - 111.74 | 83.07 | -80.5% |
| DDM - Multi | 395.50 - 635.32 | 487.87 | 14.8% |
| Market Cap (mil) | 20,999.25 |
| Beta | 1.70 |
| Outstanding shares (mil) | 49.41 |
| Enterprise Value (mil) | 33,922.95 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.54% |
| Cost of Debt | 10.14% |
| WACC | 12.79% |