As of 2025-06-22, the Intrinsic Value of Ponni Sugars (Erode) Ltd (PONNIERODE.NS) is 203.06 INR. This PONNIERODE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 327.00 INR, the upside of Ponni Sugars (Erode) Ltd is -37.90%.
The range of the Intrinsic Value is 183.13 - 233.01 INR
Based on its market price of 327.00 INR and our intrinsic valuation, Ponni Sugars (Erode) Ltd (PONNIERODE.NS) is overvalued by 37.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 183.13 - 233.01 | 203.06 | -37.9% |
| DCF (Growth 10y) | 180.47 - 218.21 | 195.83 | -40.1% |
| DCF (EBITDA 5y) | 299.95 - 352.14 | 329.06 | 0.6% |
| DCF (EBITDA 10y) | 251.96 - 302.36 | 277.91 | -15.0% |
| Fair Value | 112.09 - 112.09 | 112.09 | -65.72% |
| P/E | 463.38 - 581.54 | 503.47 | 54.0% |
| EV/EBITDA | 342.13 - 414.21 | 382.67 | 17.0% |
| EPV | 235.41 - 276.86 | 256.13 | -21.7% |
| DDM - Stable | 77.07 - 149.76 | 113.41 | -65.3% |
| DDM - Multi | 97.69 - 146.34 | 117.07 | -64.2% |
| Market Cap (mil) | 2,812.20 |
| Beta | 1.42 |
| Outstanding shares (mil) | 8.60 |
| Enterprise Value (mil) | 2,547.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.92% |
| Cost of Debt | 7.46% |
| WACC | 12.55% |