Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation
Which stocks are undervalued right now? Check free
Discover now →
Sahyog Multibase Limited (539660) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Sahyog Multibase Limited ₹2.24, price ₹17.52, upside -87.2%, quality 57 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
- Fair value above price? No
- Good quality? Yes
- Add to watchlist
SM
Broad data
Sep 24, 2026
Sahyog Multibase Limited
539660 · BSEStretched ValuationStrong overvaluation with only moderate quality.
!Fair value ₹2.24 · Strongly overvalued (−87.2%)
!Quality 57/100
!Weak Growth (revenue 5y +6.8 %/yr)
!Thin margins · 0.7% net margin (FY2026)
✓Low debt · generates free cash flow
What runs behind every stock
26
valuation models
8 families, DCF to NCAV
37
quality factors
margins, balance sheet, cashflow, debt
6
AI factors
moat, what no ratio measures
2,000+
data points
verified, per stock, median
69 individual criteria per stock, every one traceable See the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range ₹12.33 – ₹112.06 · fair‑value band ₹2.24 – ₹2.44 · the ₹17.52 price screens above the ₹2.24 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Company profile
Sahyog Multibase Limited trades in plastic granules, plastic raw materials, PVC resins, etc. The company was formerly known as Sahyog Credits Limited and changed its name to Sahyog Multibase Limited in October 2016. Sahyog Multibase Limited was incorporated in 1992 and is based in New Delhi, India.
Stock analysis
Sahyog Multibase Limited (539660) currently trades at ₹17.52, while our model-based Fair Value estimate is ₹2.24, 87.2% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of ₹9.82 per share, and 0 of the 24 models we run sit above the ₹17.52 price.
Bear case: the Multiples group reads lowest at ₹0.8600, and 24 of the 24 models stay below the price. Evidence for this calculation is high.
Scenario range: ₹2.24 (bear) to ₹2.44 (bull), the price of ₹17.52 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 57/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Sahyog Multibase Limited reported revenue of ₹12.6B in FY2026 versus ₹12.1B in FY2022, a compound +0.9%/yr. Reported net income was ₹88.7M in FY2026, compounding −46.1%/yr from FY2022.
Key figures
Market cap ₹30.8B (≈ $320M) · P/E ratio 28.4 · P/S ratio 0.20 · EPS (TTM) ₹53.84 · Net margin 0.7% · Return on assets (EBIT) 11.6% · Free cash flow ₹898M · Net debt ₹4.0B.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 42% below its 52-week high and 42% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at 17% fair-value upside, at −87%, 539660 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (₹0.7100 to ₹17.30). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear ₹2.24
Fair Value ₹2.24
Bull ₹2.44
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2026 figures (about 6 months old). Earnings retained since then (₹27.43 per share) are deliberately not added.
Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.
Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Highest evidence
EPV
₹2.44
₹2.76
₹3.03
74
FCF DCF
₹10.70
₹15.60
₹30.24
72
Growth DCF
₹10.03
₹17.30
₹28.72
72
All 24 models by family
DCF Models
FCF DCF
₹10.70
₹15.60
₹30.24
72
Owner Earnings
₹6.62
₹13.67
₹26.76
68
5Y Revenue Exit
₹5.70
₹8.58
₹14.50
67
5Y EBITDA Exit
₹5.23
₹7.63
₹12.28
70
5Y P/E Exit
₹3.83
₹5.64
₹7.62
67
10Y Revenue Exit
₹7.30
₹13.04
₹15.82
63
10Y EBITDA Exit
₹7.11
₹12.12
₹19.74
63
10Y P/E Exit
₹6.17
₹9.37
₹13.55
60
Earnings-Based
Graham-Dodd
₹0.3400
₹2.39
₹3.35
59
Lynch FV
₹1.23
₹1.76
₹2.29
57
PEG = 1.0
₹1.23
₹1.76
₹2.29
54
EPV
₹2.44
₹2.76
₹3.03
74
Multiples
P/E Multiple
₹0.5300
₹0.7100
₹0.8800
63
P/S Multiple
₹0.6400
₹0.8600
₹1.07
58
P/B Multiple
₹0.6400
₹0.8600
₹1.07
55
EV/EBIT
₹2.54
₹3.37
₹4.20
66
EV/EBITDA
₹2.60
₹3.45
₹4.31
67
EV/Revenue
₹3.07
₹4.36
₹5.66
53
Asset-Based
NCAV (Graham)
₹2.18
₹2.93
₹4.37
54
Growth DCF
Growth DCF
₹10.03
₹17.30
₹28.72
72
Rev-Margin DCF
₹6.21
₹9.82
₹17.47
66
Economic Profit
Residual Income
₹2.81
₹2.56
₹2.43
72
ROIC Compounder
₹2.44
₹2.76
₹3.03
68
Growth Earnings
Growth-Adj P/E
₹1.45
₹2.07
₹2.69
64
Notify me when 539660 reaches fair value
Put 539660 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.
Set up alert →Quality Score breakdown
Overall quality
57/100
Of which business quality 54 · Market factors (momentum, volatility) 24
Profitability
30
Margins and returns on capital today
Quality Growth
38
Are margins and returns improving?
Cashflow
68
Earnings quality: real cash, not paper profit
Fin. Strength
50
Balance sheet, leverage, solvency risk
Investment
70
Disciplined investing over empire-building
Low Volatility
9
Calm price path (market factor)
Momentum
39
Price trend over the last 3–12 months (market factor)
52W Momentum
17
Distance to the 52-week high (market factor)
Net Issuance
82
Share count: buybacks or dilution?
Revenue & earnings trend
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.
40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−30.7%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−10.4%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.8%
Start year 2021 (pandemic). Over 10 years: +64.4% a year
Revenue growth 12 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+114.8%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−56.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−56.9%
Dividend (yield on the price)0.0%
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.5% → 5%
⚠ Revenue per share shrinking 15.0%/yr over ~7Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Price in line with expectations
The price assumes about as much growth as the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+6.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about +2.0% a year for the price.
539660 screens overvalued: fair value 87% below the price. Compare with Corteva, Inc →
Compare Sahyog Multibase Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Context: sector, industry, market
- P/E, EV/EBITDA and margins by industry (reference tables)
- Undervalued stocks: Indian Stocks
- Valuation of the India market
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
None of the checked exposures detected
Similar stocks
10 more Agricultural Inputs stocks, each showing price versus our Fair Value estimate.
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Corteva, Inc CTVA | $78.52 | $28.63 | −64% |
| Nutrien Ltd NTR | $71.18 | $83.09 | +17% |
| Qinghai Salt Lake Industry Co 000792 | ¥23.70 | ¥26.81 | +13% |
| CF Industries Holdings CF | $115.51 | $163.44 | +41% |
| SABIC Agri-Nutrients Company 2020 | 123.60 SAR | 150.65 SAR | +22% |
| Yara International ASA YAR | kr 433.10 | kr 662.97 | +53% |
| Yunnan Yuntianhua Co 600096 | ¥27.56 | ¥50.49 | +83% |
| The Mosaic Company MOS | $22.42 | $25.77 | +15% |
| ICL Group ICL | $5.14 | $2.98 | −42% |
| Coromandel International Limited COROMANDEL | ₹1,964 | ₹1,129 | −43% |
Explore undervalued stocks
More undervalued Basic Materials stocks →
All undervalued stocks
TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks
Try a ready-made strategy
Pick a strategy and jump into the live analysis with that exact screen applied.
🥇 Backtested Best
🏆 Big Names
⭐ Top Rated
💎 Quality on Sale
🚀 Profitable Growth
🧊 Quality Compounders
💵 Dividend Stars
📈 Strong Momentum
📉 Fallen Angels
⚖️ Deeply Undervalued
🔍 Small-Cap Gems
🏰 Moat at a Fair Price
💼 Insider Buying
🎩 Buffett-Style Quality
📚 Peter Lynch GARP
🧮 Greenblatt Magic Formula
🛡️ Graham Defensive
Discover tools
Stock screenerFilter by region, size and sector
Compare toolTwo stocks side by side
Extrinsic Value Calculator…Calculator with industry benchmark
Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
Frequently asked questions
Is Sahyog Multibase Limited (539660) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of ₹2.24 versus a price of ₹17.52, about −87% upside (overvalued).
What is the fair value of 539660?
Our model-based fair value for Sahyog Multibase Limited is ₹2.24 (as of Sep 24, 2026), built from audited fundamentals. The current price: ₹17.52.
What is the quality score of 539660?
Sahyog Multibase Limited has a Quality Score of 57/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Sahyog Multibase Limited (539660)?
Our model-based price target is the fair value of ₹2.24 (as of Sep 24, 2026) from 24 valuation models. Cautious scenario ₹2.24, optimistic scenario ₹2.44. It is a calculation from audited fundamentals, not an analyst target.
What is the Sahyog Multibase Limited stock forecast for 2026?
Our models put fair value at ₹2.24, about −87% upside versus a price of ₹17.52 (overvalued). Cautious scenario ₹2.24, optimistic scenario ₹2.44. The calculation is refreshed regularly with new filings.
What growth is priced into Sahyog Multibase Limited (539660)?
For today's price to be fair in a discounted-cash-flow model, Sahyog Multibase Limited would have to grow free cash flow by +6.2 % per year for five years (discount rate 13.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.8 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 539660 use?
Our models discount Sahyog Multibase Limited at 13.9 %: a base by market capitalisation (small), country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Sahyog Multibase Limited that is +6.2 % per year a year over ten years, using the same discount rate (13.9 %) and the same formula as our fair value.
How much growth has Sahyog Multibase Limited (539660) delivered so far?
Over the past 5 years revenue at Sahyog Multibase Limited grew +6.8 % a year. The price currently implies +6.2 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Sahyog Multibase Limited (539660) growing?
The median revenue growth in the sector is +7.6 % a year. That is the yardstick for the growth priced into Sahyog Multibase Limited (+6.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Sahyog Multibase Limited (539660)?
The free-cash-flow yield on the price is 14.45 %: that much free cash flow Sahyog Multibase Limited produces per unit of market value. When it exceeds the discount rate of our models (13.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Sahyog Multibase Limited (539660)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sahyog Multibase Limited it is ₹2.24 per share (as of Sep 24, 2026), against a price of ₹17.52. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Sahyog Multibase Limited stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 539660 trades above its calculated fair value: price ₹17.52, fair value ₹2.24, a gap of about −87% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 539660?
No. The price is what the market pays today (₹17.52); the fair value is what the company's own numbers justify (₹2.24). For Sahyog Multibase Limited the two are ₹15.28 per share apart. That gap is exactly why we show both numbers side by side.
How much is Sahyog Multibase Limited worth?
The market values Sahyog Multibase Limited at about ₹30.8B (market capitalisation, as of Sep 24, 2026). Per share that is ₹17.52; our models calculate a fair value of ₹2.24 per share.
What do the bullish and bearish scenarios say about 539660?
Our models span a range for Sahyog Multibase Limited: cautious scenario ₹2.24, base ₹2.24, optimistic ₹2.44 per share (as of Sep 24, 2026, price ₹17.52). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is 539660 from its 52-week high?
Sahyog Multibase Limited trades at ₹17.52, about 42% below its 52-week high of ₹30.10 and 42% above the low of ₹12.33 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹2.24 is for.
Which stocks are comparable to Sahyog Multibase Limited?
From the same area (Basic Materials) we also value Corteva, Inc, Nutrien Ltd, Qinghai Salt Lake Industry Co, CF Industries Holdings, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Sahyog Multibase Limited stock attractive at the current price?
The data as of Sep 24, 2026: price ₹17.52, calculated fair value ₹2.24 (−87%), Quality Score 57/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 539660 calculated?
We run Sahyog Multibase Limited through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹2.24, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Sahyog Multibase Limited itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Sahyog Multibase Limited (539660)?
The closing price on Oct 1, 2026 was ₹17.52. Our model-based fair value is ₹2.24, about −87% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sahyog Multibase Limited right now?
The price sits above even our optimistic bull case (₹2.44). The favourable scenario is already priced in. Solid but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder. The models converge in a tight band (₹2.24 to ₹2.44), unusually little disagreement for a valuation.
Key figures of Sahyog Multibase Limited
How large is the market capitalisation of Sahyog Multibase Limited (539660)?
The market capitalisation of Sahyog Multibase Limited is ₹30.8B (≈ $320M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/E ratio of Sahyog Multibase Limited (539660)?
The price-to-earnings ratio of Sahyog Multibase Limited is 28.4 (as of Jul 5, 2026). Price to earnings: how many years of current profit you pay for the stock. A P/E of 10 means ten years of profit.
What is the P/S ratio of Sahyog Multibase Limited (539660)?
The price-to-sales ratio of Sahyog Multibase Limited is 0.20 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Sahyog Multibase Limited (539660)?
Earnings per share at Sahyog Multibase Limited are ₹53.84 (price ÷ EPS = P/E 28.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Sahyog Multibase Limited (539660)?
The net margin of Sahyog Multibase Limited is 0.7% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the EBIT return on assets of Sahyog Multibase Limited (539660)?
On an EBIT basis the return on assets of Sahyog Multibase Limited is 11.6% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
How much net debt does Sahyog Multibase Limited (539660) carry?
The net debt of Sahyog Multibase Limited is ₹4.0B (fiscal year 2026, ≈ 4.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Continue in the live analysis
Fair value and trend for 35,000+ stocks, watchlist, comparison and the diversification check. You can also try 14 days of Pro there, no card.
Open the live analysis →Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.