As of 2025-06-25, the Intrinsic Value of KCP Sugar and Industries Corp Ltd (KCPSUGIND.NS) is 25.67 INR. This KCPSUGIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.88 INR, the upside of KCP Sugar and Industries Corp Ltd is -26.40%.
The range of the Intrinsic Value is 19.53 - 36.13 INR
Based on its market price of 34.88 INR and our intrinsic valuation, KCP Sugar and Industries Corp Ltd (KCPSUGIND.NS) is overvalued by 26.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.53 - 36.13 | 25.67 | -26.4% |
| DCF (Growth 10y) | 22.05 - 38.35 | 28.16 | -19.3% |
| DCF (EBITDA 5y) | 35.07 - 49.30 | 41.98 | 20.4% |
| DCF (EBITDA 10y) | 32.53 - 48.75 | 40.00 | 14.7% |
| Fair Value | 31.72 - 31.72 | 31.72 | -9.06% |
| P/E | 31.80 - 41.17 | 36.09 | 3.5% |
| EV/EBITDA | 26.62 - 35.64 | 32.55 | -6.7% |
| EPV | 7.83 - 11.92 | 9.88 | -71.7% |
| DDM - Stable | 5.49 - 11.17 | 8.33 | -76.1% |
| DDM - Multi | 12.10 - 19.54 | 14.98 | -57.1% |
| Market Cap (mil) | 3,955.04 |
| Beta | 1.40 |
| Outstanding shares (mil) | 113.39 |
| Enterprise Value (mil) | 4,552.89 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.19% |
| Cost of Debt | 7.45% |
| WACC | 11.96% |