What is the intrinsic value of RANASUG.NS?

As of 2025-06-17, the Intrinsic Value of Rana Sugars Ltd (RANASUG.NS) is 9.01 INR. This RANASUG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.62 INR, the upside of Rana Sugars Ltd is -45.80%.

The range of the Intrinsic Value is 5.55 - 13.72 INR

Is RANASUG.NS undervalued or overvalued?

Based on its market price of 16.62 INR and our intrinsic valuation, Rana Sugars Ltd (RANASUG.NS) is overvalued by 45.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	5.55 - 13.72	9.01	-45.8%
DCF (Growth 10y)	12.60 - 23.12	17.08	2.7%
DCF (EBITDA 5y)	28.43 - 49.21	37.58	126.1%
DCF (EBITDA 10y)	28.06 - 49.55	37.38	124.9%
Fair Value	13.39 - 13.39	13.39	-19.45%
P/E	18.35 - 28.06	21.57	29.8%
EV/EBITDA	17.81 - 40.32	28.51	71.6%
EPV	27.70 - 38.28	32.99	98.5%
DDM - Stable	10.04 - 15.97	13.01	-21.7%
DDM - Multi	8.02 - 10.28	9.03	-45.7%