As of 2025-05-18, the Intrinsic Value of Dwarikesh Sugar Industries Ltd (DWARKESH.NS) is 30.30 INR. This DWARKESH.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.27 INR, the upside of Dwarikesh Sugar Industries Ltd is -34.50%.
The range of the Intrinsic Value is 23.77 - 42.78 INR
Based on its market price of 46.27 INR and our intrinsic valuation, Dwarikesh Sugar Industries Ltd (DWARKESH.NS) is overvalued by 34.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.77 - 42.78 | 30.30 | -34.5% |
| DCF (Growth 10y) | 36.49 - 64.68 | 46.26 | -0.0% |
| DCF (EBITDA 5y) | 58.77 - 97.70 | 75.30 | 62.7% |
| DCF (EBITDA 10y) | 59.82 - 103.24 | 77.73 | 68.0% |
| Fair Value | -0.04 - -0.04 | -0.04 | -100.10% |
| P/E | (0.07) - 48.50 | 22.08 | -52.3% |
| EV/EBITDA | 26.38 - 73.43 | 48.76 | 5.4% |
| EPV | 64.61 - 84.01 | 74.31 | 60.6% |
| DDM - Stable | (0.05) - (0.09) | (0.07) | -100.2% |
| DDM - Multi | 34.10 - 52.78 | 41.45 | -10.4% |
| Market Cap (mil) | 8,573.83 |
| Beta | 1.60 |
| Outstanding shares (mil) | 185.30 |
| Enterprise Value (mil) | 8,645.34 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.46% |
| Cost of Debt | 7.89% |
| WACC | 11.39% |