What is the intrinsic value of BANARISUG.NS?

As of 2025-07-04, the Intrinsic Value of Bannari Amman Sugars Ltd (BANARISUG.NS) is 2,045.85 INR. This BANARISUG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,875.00 INR, the upside of Bannari Amman Sugars Ltd is -47.20%.

The range of the Intrinsic Value is 1,760.82 - 2,457.94 INR

Is BANARISUG.NS undervalued or overvalued?

Based on its market price of 3,875.00 INR and our intrinsic valuation, Bannari Amman Sugars Ltd (BANARISUG.NS) is overvalued by 47.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,760.82 - 2,457.94	2,045.85	-47.2%
DCF (Growth 10y)	1,944.50 - 2,574.01	2,205.36	-43.1%
DCF (EBITDA 5y)	2,517.92 - 3,337.98	2,950.74	-23.9%
DCF (EBITDA 10y)	2,499.68 - 3,296.82	2,899.57	-25.2%
Fair Value	623.98 - 623.98	623.98	-83.90%
P/E	906.45 - 1,702.92	1,381.55	-64.3%
EV/EBITDA	1,405.72 - 2,087.44	1,755.12	-54.7%
EPV	1,100.87 - 1,285.04	1,192.95	-69.2%
DDM - Stable	455.77 - 842.87	649.32	-83.2%
DDM - Multi	1,159.40 - 1,650.61	1,361.20	-64.9%