As of 2025-05-17, the Intrinsic Value of Ponni Sugars (Erode) Ltd (PONNIERODE.NS) is 277.38 INR. This PONNIERODE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 335.50 INR, the upside of Ponni Sugars (Erode) Ltd is -17.3%.

The range of the Intrinsic Value is 237.85 - 340.99 INR.

Is PONNIERODE.NS undervalued or overvalued?

Based on its market price of 335.50 INR and our intrinsic valuation, Ponni Sugars (Erode) Ltd (PONNIERODE.NS) is overvalued by 17.3%.

335.50 INR

Stock Price

277.38 INR

Intrinsic Value

Intrinsic Value Details

PONNIERODE.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	237.85 - 340.99	277.38	-17.3%
DCF (Growth Exit 10Y)	283.53 - 399.03	328.29	-2.1%
DCF (EBITDA Exit 5Y)	348.65 - 442.41	392.00	16.8%
DCF (EBITDA Exit 10Y)	355.91 - 467.81	406.19	21.1%
Peter Lynch Fair Value	822.97 - 822.97	822.97	145.3%
P/E Multiples	432.55 - 762.62	575.73	71.6%
EV/EBITDA Multiples	332.26 - 409.69	365.45	8.9%
Earnings Power Value	310.86 - 387.35	349.10	4.1%
Dividend Discount Model - Stable	114.31 - 242.95	178.63	-46.8%
Dividend Discount Model - Multi Stages	167.54 - 279.52	209.65	-37.5%

PONNIERODE.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Piccadily Agro Industries Ltd	200.66 - 404.27	265.61	-57.3%
Modi Naturals Ltd	234.44 - 425.92	307.25	-28.2%
KCP Sugar and Industries Corp Ltd	27.27 - 45.09	33.98	-9.4%
Sheetal Cool Products Ltd	398 - 825.93	541.57	70.3%
Kothari Sugars and Chemicals Ltd	18.58 - 25.25	21.26	-44.1%
Bambino Agro Industries Ltd	168.21 - 301.72	220.97	-30.3%
Aspinwall & Co Ltd	154.8 - 223.98	182.31	-36.9%
Umang Dairies Ltd	34.35 - 58.48	43.85	-44.8%
Rajshree Sugars & Chemicals Ltd	101.3 - 135.75	123.26	152.4%

PONNIERODE.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	2,885
Beta	1.43
Outstanding shares (mil)	9
Enterprise Value (mil)	2,714

Market risk premium	8.8%
Cost of Equity	18.2%
Cost of Debt	7.5%
WACC	12.3%