As of 2025-10-04, the Intrinsic Value of Avadh Sugar & Energy Ltd (AVADHSUGAR.NS) is 394.48 INR. This AVADHSUGAR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 433.00 INR, the upside of Avadh Sugar & Energy Ltd is -8.90%.
The range of the Intrinsic Value is 175.85 - 816.87 INR
Based on its market price of 433.00 INR and our intrinsic valuation, Avadh Sugar & Energy Ltd (AVADHSUGAR.NS) is overvalued by 8.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 175.85 - 816.87 | 394.48 | -8.9% |
| DCF (Growth 10y) | 158.32 - 689.97 | 342.01 | -21.0% |
| DCF (EBITDA 5y) | 408.97 - 634.95 | 524.87 | 21.2% |
| DCF (EBITDA 10y) | 352.29 - 635.69 | 488.83 | 12.9% |
| Fair Value | 219.62 - 219.62 | 219.62 | -49.28% |
| P/E | 455.19 - 879.35 | 592.71 | 36.9% |
| EV/EBITDA | 113.12 - 500.11 | 313.97 | -27.5% |
| EPV | 198.18 - 454.51 | 326.35 | -24.6% |
| DDM - Stable | 166.19 - 312.39 | 239.29 | -44.7% |
| DDM - Multi | 175.99 - 255.25 | 208.21 | -51.9% |
| Market Cap (mil) | 8,668.66 |
| Beta | 2.36 |
| Outstanding shares (mil) | 20.02 |
| Enterprise Value (mil) | 22,329.16 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.08% |
| Cost of Debt | 8.27% |
| WACC | 11.00% |