As of 2025-06-25, the Intrinsic Value of Mawana Sugars Ltd (MAWANASUG.NS) is 167.16 INR. This MAWANASUG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 99.40 INR, the upside of Mawana Sugars Ltd is 68.20%.
The range of the Intrinsic Value is 128.98 - 223.00 INR
Based on its market price of 99.40 INR and our intrinsic valuation, Mawana Sugars Ltd (MAWANASUG.NS) is undervalued by 68.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 128.98 - 223.00 | 167.16 | 68.2% |
| DCF (Growth 10y) | 141.11 - 233.17 | 178.79 | 79.9% |
| DCF (EBITDA 5y) | 166.58 - 274.49 | 213.56 | 114.8% |
| DCF (EBITDA 10y) | 165.54 - 273.26 | 211.50 | 112.8% |
| Fair Value | 699.26 - 699.26 | 699.26 | 603.48% |
| P/E | 192.48 - 281.38 | 213.85 | 115.1% |
| EV/EBITDA | 94.83 - 198.32 | 145.89 | 46.8% |
| EPV | 89.16 - 151.17 | 120.17 | 20.9% |
| DDM - Stable | 87.65 - 157.70 | 122.68 | 23.4% |
| DDM - Multi | 80.11 - 115.96 | 94.95 | -4.5% |
| Market Cap (mil) | 3,888.53 |
| Beta | 1.50 |
| Outstanding shares (mil) | 39.12 |
| Enterprise Value (mil) | 7,848.63 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.65% |
| Cost of Debt | 7.66% |
| WACC | 12.42% |