DALMIASUG.NS
Dalmia Bharat Sugar and Industries Ltd
Price:
387.55
INR
Volume:
149,118
India | Food Products
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
DALMIASUG.NS Intrinsic Value
4.7 %
Upside
What is the intrinsic value of DALMIASUG.NS?
As of 2025-07-04, the Intrinsic Value of Dalmia Bharat Sugar and Industries Ltd (DALMIASUG.NS) is 405.89 INR. This DALMIASUG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 387.55 INR, the upside of Dalmia Bharat Sugar and Industries Ltd is 4.7%.
The range of the Intrinsic Value is 323.54 - 534.57 INR.
Is DALMIASUG.NS undervalued or overvalued?
Based on its market price of 387.55 INR and our intrinsic valuation, Dalmia Bharat Sugar and Industries Ltd (DALMIASUG.NS) is undervalued by 4.7%.
387.55 INR
Stock Price
405.89 INR
Intrinsic Value
| Range | Selected | Upside | ||
| a | ||||
| DCF (Growth Exit 5Y) | 323.54 - 534.57 | 405.89 | 4.7% | |
| DCF (Growth Exit 10Y) | 474.41 - 745.27 | 581.18 | 50.0% | |
| DCF (EBITDA Exit 5Y) | 693.96 - 917.94 | 800.52 | 106.6% | |
| DCF (EBITDA Exit 10Y) | 735.89 - 1,027.69 | 869.98 | 124.5% | |
| Peter Lynch Fair Value | 809.87 - 809.87 | 809.87 | 108.97% | |
| P/E Multiples | 442.69 - 1,112.34 | 707.54 | 82.6% | |
| EV/EBITDA Multiples | 378.03 - 605.71 | 488.54 | 26.1% | |
| Earnings Power Value | 186.49 - 250.77 | 218.63 | -43.6% | |
| Dividend Discount Model - Stable | 217.71 - 402.83 | 310.27 | -19.9% | |
| Dividend Discount Model - Multi Stages | 300.94 - 436.43 | 356.53 | -8.0% | |
| Market Cap (mil) | 31,368 |
| Beta | 1.94 |
| Outstanding shares (mil) | 81 |
| Enterprise Value (mil) | 38,235 |
| Market risk premium | 8.8% |
| Cost of Equity | 15.05% |
| Cost of Debt | 6.05% |
| WACC | 12.5% |