As of 2025-10-19, the Intrinsic Value of Rana Sugars Ltd (RANASUG.NS) is 72.26 INR. This RANASUG.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.23 INR, the upside of Rana Sugars Ltd is 407.80%.
The range of the Intrinsic Value is 54.53 - 101.79 INR
Based on its market price of 14.23 INR and our intrinsic valuation, Rana Sugars Ltd (RANASUG.NS) is undervalued by 407.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 54.53 - 101.79 | 72.26 | 407.8% |
| DCF (Growth 10y) | 82.18 - 141.39 | 104.60 | 635.1% |
| DCF (EBITDA 5y) | 75.65 - 95.68 | 83.51 | 486.9% |
| DCF (EBITDA 10y) | 99.28 - 131.98 | 112.88 | 693.2% |
| Fair Value | 9.42 - 9.42 | 9.42 | -33.78% |
| P/E | 14.85 - 39.64 | 26.25 | 84.5% |
| EV/EBITDA | 15.84 - 52.46 | 31.21 | 119.3% |
| EPV | (3.89) - 0.96 | (1.47) | -110.3% |
| DDM - Stable | 7.34 - 13.00 | 10.17 | -28.6% |
| DDM - Multi | 32.50 - 45.69 | 38.05 | 167.4% |
| Market Cap (mil) | 2,185.30 |
| Beta | 1.59 |
| Outstanding shares (mil) | 153.57 |
| Enterprise Value (mil) | 5,718.83 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.52% |
| Cost of Debt | 9.06% |
| WACC | 10.82% |