As of 2025-05-18, the Intrinsic Value of Rajshree Sugars & Chemicals Ltd (RAJSREESUG.NS) is 220.37 INR. This RAJSREESUG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.84 INR, the upside of Rajshree Sugars & Chemicals Ltd is 351.20%.
The range of the Intrinsic Value is 138.39 - 395.85 INR
Based on its market price of 48.84 INR and our intrinsic valuation, Rajshree Sugars & Chemicals Ltd (RAJSREESUG.NS) is undervalued by 351.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 138.39 - 395.85 | 220.37 | 351.2% |
| DCF (Growth 10y) | 241.30 - 576.27 | 348.55 | 613.7% |
| DCF (EBITDA 5y) | 101.30 - 135.75 | 123.26 | 152.4% |
| DCF (EBITDA 10y) | 198.37 - 260.98 | 234.14 | 379.4% |
| Fair Value | 90.77 - 90.77 | 90.77 | 85.85% |
| P/E | 47.71 - 105.31 | 72.12 | 47.7% |
| EV/EBITDA | (5.33) - 51.01 | 29.51 | -39.6% |
| EPV | 174.52 - 249.04 | 211.78 | 333.6% |
| DDM - Stable | 14.73 - 35.61 | 25.17 | -48.5% |
| DDM - Multi | 49.83 - 99.24 | 66.90 | 37.0% |
| Market Cap (mil) | 1,618.56 |
| Beta | 1.69 |
| Outstanding shares (mil) | 33.14 |
| Enterprise Value (mil) | 5,332.79 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.21% |
| Cost of Debt | 5.00% |
| WACC | 6.94% |