As of 2025-05-17, the Intrinsic Value of Bajaj Hindusthan Sugar Ltd (BAJAJHIND.NS) is 6.02 INR. This BAJAJHIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 22.97 INR, the upside of Bajaj Hindusthan Sugar Ltd is -73.80%.
The range of the Intrinsic Value is 0.62 - 14.54 INR
Based on its market price of 22.97 INR and our intrinsic valuation, Bajaj Hindusthan Sugar Ltd (BAJAJHIND.NS) is overvalued by 73.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4.74) - 7.63 | (0.01) | -100.0% |
| DCF (Growth 10y) | 0.62 - 14.54 | 6.02 | -73.8% |
| DCF (EBITDA 5y) | 2.09 - 21.03 | 11.33 | -50.7% |
| DCF (EBITDA 10y) | 4.38 - 23.24 | 12.99 | -43.5% |
| Fair Value | -6.00 - -6.00 | -6.00 | -126.12% |
| P/E | (20.90) - 0.48 | (12.60) | -154.9% |
| EV/EBITDA | (16.21) - (3.43) | (12.02) | -152.3% |
| EPV | (2.40) - 5.20 | 1.40 | -93.9% |
| DDM - Stable | (2.90) - (4.92) | (3.91) | -117.0% |
| DDM - Multi | 4.33 - 5.90 | 5.01 | -78.2% |
| Market Cap (mil) | 29,300.07 |
| Beta | 2.30 |
| Outstanding shares (mil) | 1,275.58 |
| Enterprise Value (mil) | 64,380.67 |
| Market risk premium | 8.31% |
| Cost of Equity | 27.46% |
| Cost of Debt | 5.51% |
| WACC | 13.94% |