As of 2025-05-18, the Intrinsic Value of Kothari Sugars and Chemicals Ltd (KOTARISUG.NS) is 21.26 INR. This KOTARISUG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.00 INR, the upside of Kothari Sugars and Chemicals Ltd is -44.10%.
The range of the Intrinsic Value is 18.58 - 25.25 INR
Based on its market price of 38.00 INR and our intrinsic valuation, Kothari Sugars and Chemicals Ltd (KOTARISUG.NS) is overvalued by 44.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.58 - 25.25 | 21.26 | -44.1% |
| DCF (Growth 10y) | 19.59 - 25.50 | 22.00 | -42.1% |
| DCF (EBITDA 5y) | 31.00 - 38.15 | 34.59 | -9.0% |
| DCF (EBITDA 10y) | 28.01 - 35.65 | 31.66 | -16.7% |
| Fair Value | 49.85 - 49.85 | 49.85 | 31.19% |
| P/E | 26.59 - 46.93 | 33.25 | -12.5% |
| EV/EBITDA | 34.06 - 45.99 | 38.86 | 2.3% |
| EPV | 65.20 - 78.88 | 72.04 | 89.6% |
| DDM - Stable | 9.13 - 17.65 | 13.39 | -64.8% |
| DDM - Multi | 13.26 - 20.12 | 16.00 | -57.9% |
| Market Cap (mil) | 3,149.82 |
| Beta | 1.16 |
| Outstanding shares (mil) | 82.89 |
| Enterprise Value (mil) | 3,100.16 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.91% |
| Cost of Debt | 8.14% |
| WACC | 13.40% |