As of 2025-05-07, the Intrinsic Value of Magadh Sugar & Energy Ltd (MAGADSUGAR.NS) is 660.16 INR. This MAGADSUGAR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 672.00 INR, the upside of Magadh Sugar & Energy Ltd is -1.80%.
The range of the Intrinsic Value is 492.56 - 943.60 INR
Based on its market price of 672.00 INR and our intrinsic valuation, Magadh Sugar & Energy Ltd (MAGADSUGAR.NS) is overvalued by 1.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 492.56 - 943.60 | 660.16 | -1.8% |
| DCF (Growth 10y) | 579.24 - 1,009.59 | 741.42 | 10.3% |
| DCF (EBITDA 5y) | 1,202.67 - 2,433.23 | 1,754.10 | 161.0% |
| DCF (EBITDA 10y) | 1,096.09 - 2,242.38 | 1,587.06 | 136.2% |
| Fair Value | 1,504.98 - 1,504.98 | 1,504.98 | 123.95% |
| P/E | 416.58 - 991.78 | 616.00 | -8.3% |
| EV/EBITDA | 673.37 - 2,183.76 | 1,167.24 | 73.7% |
| EPV | 202.05 - 338.20 | 270.12 | -59.8% |
| DDM - Stable | 244.18 - 497.35 | 370.77 | -44.8% |
| DDM - Multi | 394.02 - 618.22 | 480.79 | -28.5% |
| Market Cap (mil) | 9,468.48 |
| Beta | 2.24 |
| Outstanding shares (mil) | 14.09 |
| Enterprise Value (mil) | 13,212.84 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.08% |
| Cost of Debt | 7.25% |
| WACC | 11.55% |