As of 2025-07-11, the Intrinsic Value of Shree Renuka Sugars Ltd (RENUKA.NS) is 35.80 INR. This RENUKA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.94 INR, the upside of Shree Renuka Sugars Ltd is 8.70%.
The range of the Intrinsic Value is 22.65 - 58.54 INR
Based on its market price of 32.94 INR and our intrinsic valuation, Shree Renuka Sugars Ltd (RENUKA.NS) is undervalued by 8.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.65 - 58.54 | 35.80 | 8.7% |
| DCF (Growth 10y) | 41.58 - 93.62 | 60.75 | 84.4% |
| DCF (EBITDA 5y) | 64.21 - 111.43 | 82.50 | 150.4% |
| DCF (EBITDA 10y) | 71.83 - 143.00 | 99.23 | 201.3% |
| Fair Value | -7.04 - -7.04 | -7.04 | -121.38% |
| P/E | (27.04) - 5.30 | (11.03) | -133.5% |
| EV/EBITDA | 12.37 - 30.34 | 22.19 | -32.6% |
| EPV | (6.99) - 1.29 | (2.85) | -108.7% |
| DDM - Stable | (4.54) - (7.62) | (6.08) | -118.5% |
| DDM - Multi | 15.75 - 21.14 | 18.09 | -45.1% |
| Market Cap (mil) | 70,112.46 |
| Beta | 1.97 |
| Outstanding shares (mil) | 2,128.49 |
| Enterprise Value (mil) | 128,376.46 |
| Market risk premium | 8.31% |
| Cost of Equity | 22.17% |
| Cost of Debt | 16.77% |
| WACC | 18.04% |