As of 2025-08-03, the Intrinsic Value of Dalmia Bharat Sugar and Industries Ltd (DALMIASUG.NS) is 412.07 INR. This DALMIASUG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 370.50 INR, the upside of Dalmia Bharat Sugar and Industries Ltd is 11.20%.
The range of the Intrinsic Value is 323.96 - 553.67 INR
Based on its market price of 370.50 INR and our intrinsic valuation, Dalmia Bharat Sugar and Industries Ltd (DALMIASUG.NS) is undervalued by 11.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 323.96 - 553.67 | 412.07 | 11.2% |
| DCF (Growth 10y) | 475.05 - 772.45 | 590.28 | 59.3% |
| DCF (EBITDA 5y) | 678.48 - 880.84 | 771.15 | 108.1% |
| DCF (EBITDA 10y) | 724.29 - 1,006.19 | 850.64 | 129.6% |
| Fair Value | 809.87 - 809.87 | 809.87 | 118.59% |
| P/E | 400.94 - 1,127.63 | 679.47 | 83.4% |
| EV/EBITDA | 378.03 - 581.25 | 472.76 | 27.6% |
| EPV | 186.73 - 257.90 | 222.32 | -40.0% |
| DDM - Stable | 213.50 - 402.80 | 308.15 | -16.8% |
| DDM - Multi | 293.51 - 436.39 | 351.43 | -5.1% |
| Market Cap (mil) | 29,988.27 |
| Beta | 2.07 |
| Outstanding shares (mil) | 80.94 |
| Enterprise Value (mil) | 36,855.47 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.17% |
| Cost of Debt | 6.02% |
| WACC | 12.42% |