As of 2025-07-13, the Intrinsic Value of Indian Sucrose Ltd (500319.BO) is 236.22 INR. This 500319.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 110.15 INR, the upside of Indian Sucrose Ltd is 114.50%.
The range of the Intrinsic Value is 197.74 - 291.90 INR
Based on its market price of 110.15 INR and our intrinsic valuation, Indian Sucrose Ltd (500319.BO) is undervalued by 114.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 197.74 - 291.90 | 236.22 | 114.5% |
| DCF (Growth 10y) | 229.27 - 333.68 | 272.19 | 147.1% |
| DCF (EBITDA 5y) | 309.12 - 500.06 | 386.67 | 251.0% |
| DCF (EBITDA 10y) | 295.56 - 479.39 | 369.26 | 235.2% |
| Fair Value | 551.93 - 551.93 | 551.93 | 401.07% |
| P/E | 388.01 - 749.30 | 511.27 | 364.2% |
| EV/EBITDA | 294.43 - 504.99 | 389.27 | 253.4% |
| EPV | 219.16 - 302.01 | 260.59 | 136.6% |
| DDM - Stable | 70.97 - 129.64 | 100.31 | -8.9% |
| DDM - Multi | 61.52 - 95.65 | 75.45 | -31.5% |
| Market Cap (mil) | 1,914.41 |
| Beta | 0.99 |
| Outstanding shares (mil) | 17.38 |
| Enterprise Value (mil) | 2,580.91 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.05% |
| Cost of Debt | 10.45% |
| WACC | 13.06% |