As of 2026-05-17, the Intrinsic Value of Sukhjit Starch and Chemicals Ltd (524542.BO) is 139.57 INR. This 524542.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 188.70 INR, the upside of Sukhjit Starch and Chemicals Ltd is -26.00%.
The range of the Intrinsic Value is 105.97 - 190.56 INR
Based on its market price of 188.70 INR and our intrinsic valuation, Sukhjit Starch and Chemicals Ltd (524542.BO) is overvalued by 26.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 105.97 - 190.56 | 139.57 | -26.0% |
| DCF (Growth 10y) | 145.80 - 236.26 | 182.17 | -3.5% |
| DCF (EBITDA 5y) | 344.52 - 499.84 | 396.87 | 110.3% |
| DCF (EBITDA 10y) | 308.92 - 469.42 | 366.73 | 94.3% |
| Fair Value | 263.62 - 263.62 | 263.62 | 39.70% |
| P/E | 338.27 - 738.10 | 487.17 | 158.2% |
| EV/EBITDA | 331.99 - 649.82 | 459.25 | 143.4% |
| EPV | (77.36) - (77.82) | (77.59) | -141.1% |
| DDM - Stable | 110.95 - 210.00 | 160.47 | -15.0% |
| DDM - Multi | 121.47 - 175.78 | 143.47 | -24.0% |
| Market Cap (mil) | 6,215.08 |
| Beta | 1.00 |
| Outstanding shares (mil) | 32.94 |
| Enterprise Value (mil) | 8,691.40 |
| Market risk premium | 6.92% |
| Cost of Equity | 15.25% |
| Cost of Debt | 9.15% |
| WACC | 12.54% |