As of 2025-06-16, the Intrinsic Value of Bajaj Hindusthan Sugar Ltd (BAJAJHIND.NS) is 28.67 INR. This BAJAJHIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.88 INR, the upside of Bajaj Hindusthan Sugar Ltd is 15.20%.
The range of the Intrinsic Value is 18.28 - 45.85 INR
Based on its market price of 24.88 INR and our intrinsic valuation, Bajaj Hindusthan Sugar Ltd (BAJAJHIND.NS) is undervalued by 15.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.28 - 45.85 | 28.67 | 15.2% |
| DCF (Growth 10y) | 31.17 - 64.64 | 43.94 | 76.6% |
| DCF (EBITDA 5y) | 33.54 - 57.87 | 41.87 | 68.3% |
| DCF (EBITDA 10y) | 41.76 - 73.71 | 53.59 | 115.4% |
| Fair Value | -0.92 - -0.92 | -0.92 | -103.71% |
| P/E | (3.44) - 24.62 | 9.97 | -59.9% |
| EV/EBITDA | (3.38) - 6.14 | (1.00) | -104.0% |
| EPV | 4.98 - 14.61 | 9.80 | -60.6% |
| DDM - Stable | (0.51) - (0.88) | (0.70) | -102.8% |
| DDM - Multi | 12.96 - 18.23 | 15.20 | -38.9% |
| Market Cap (mil) | 31,736.43 |
| Beta | 2.45 |
| Outstanding shares (mil) | 1,275.58 |
| Enterprise Value (mil) | 66,747.23 |
| Market risk premium | 8.31% |
| Cost of Equity | 25.00% |
| Cost of Debt | 5.78% |
| WACC | 14.70% |