As of 2025-06-05, the Intrinsic Value of Sonata Software Ltd (SONATSOFTW.NS) is 326.81 INR. This SONATSOFTW.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 412.35 INR, the upside of Sonata Software Ltd is -20.70%.
The range of the Intrinsic Value is 280.51 - 394.52 INR
Based on its market price of 412.35 INR and our intrinsic valuation, Sonata Software Ltd (SONATSOFTW.NS) is overvalued by 20.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 280.51 - 394.52 | 326.81 | -20.7% |
| DCF (Growth 10y) | 356.71 - 490.37 | 411.69 | -0.2% |
| DCF (EBITDA 5y) | 511.84 - 708.07 | 626.48 | 51.9% |
| DCF (EBITDA 10y) | 508.80 - 721.96 | 621.58 | 50.7% |
| Fair Value | 209.15 - 209.15 | 209.15 | -49.28% |
| P/E | 364.07 - 473.37 | 433.80 | 5.2% |
| EV/EBITDA | 311.45 - 455.91 | 388.54 | -5.8% |
| EPV | 145.81 - 175.28 | 160.55 | -61.1% |
| DDM - Stable | 65.75 - 123.64 | 94.70 | -77.0% |
| DDM - Multi | 190.20 - 277.29 | 225.63 | -45.3% |
| Market Cap (mil) | 114,472.48 |
| Beta | 2.04 |
| Outstanding shares (mil) | 277.61 |
| Enterprise Value (mil) | 115,607.88 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.21% |
| Cost of Debt | 7.39% |
| WACC | 16.47% |