As of 2025-07-04, the Intrinsic Value of Uttam Sugar Mills Ltd (UTTAMSUGAR.NS) is 151.86 INR. This UTTAMSUGAR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 293.85 INR, the upside of Uttam Sugar Mills Ltd is -48.30%.
The range of the Intrinsic Value is 101.65 - 230.28 INR
Based on its market price of 293.85 INR and our intrinsic valuation, Uttam Sugar Mills Ltd (UTTAMSUGAR.NS) is overvalued by 48.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 101.65 - 230.28 | 151.86 | -48.3% |
| DCF (Growth 10y) | 124.07 - 240.27 | 170.08 | -42.1% |
| DCF (EBITDA 5y) | 208.18 - 320.00 | 255.67 | -13.0% |
| DCF (EBITDA 10y) | 201.15 - 317.42 | 250.81 | -14.6% |
| Fair Value | 494.96 - 494.96 | 494.96 | 68.44% |
| P/E | 184.81 - 319.14 | 230.16 | -21.7% |
| EV/EBITDA | 143.58 - 260.41 | 198.95 | -32.3% |
| EPV | 194.95 - 282.93 | 238.94 | -18.7% |
| DDM - Stable | 101.55 - 187.28 | 144.42 | -50.9% |
| DDM - Multi | 104.26 - 150.06 | 123.08 | -58.1% |
| Market Cap (mil) | 11,207.44 |
| Beta | 2.28 |
| Outstanding shares (mil) | 38.14 |
| Enterprise Value (mil) | 19,416.94 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.55% |
| Cost of Debt | 8.08% |
| WACC | 11.52% |