As of 2025-06-14, the Intrinsic Value of Ugar Sugar Works Ltd (UGARSUGAR.NS) is 30.43 INR. This UGARSUGAR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.33 INR, the upside of Ugar Sugar Works Ltd is -38.30%.
The range of the Intrinsic Value is 14.81 - 62.73 INR
Based on its market price of 49.33 INR and our intrinsic valuation, Ugar Sugar Works Ltd (UGARSUGAR.NS) is overvalued by 38.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.81 - 62.73 | 30.43 | -38.3% |
| DCF (Growth 10y) | 23.00 - 76.34 | 40.70 | -17.5% |
| DCF (EBITDA 5y) | 52.63 - 88.55 | 69.62 | 41.1% |
| DCF (EBITDA 10y) | 44.25 - 94.71 | 65.92 | 33.6% |
| Fair Value | -17.09 - -17.09 | -17.09 | -134.65% |
| P/E | (7.63) - 1.98 | (4.47) | -109.1% |
| EV/EBITDA | 1.24 - 50.81 | 26.93 | -45.4% |
| EPV | (13.05) - (2.17) | (7.61) | -115.4% |
| DDM - Stable | (5.70) - (10.42) | (8.06) | -116.3% |
| DDM - Multi | 18.26 - 26.95 | 21.84 | -55.7% |
| Market Cap (mil) | 5,549.63 |
| Beta | 2.03 |
| Outstanding shares (mil) | 112.50 |
| Enterprise Value (mil) | 9,038.12 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.11% |
| Cost of Debt | 16.29% |
| WACC | 14.62% |