Bannari Amman Sugars Intrinsic Value
BANARISUG Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹2430.00 | ₹1944.00 - ₹2916.00 | -32.5% | EPS: ₹97.20, Sector P/E: 25x |
| Book Value Method | asset | ₹3421.15 | ₹3079.04 - ₹3763.27 | -5.0% | Book Value/Share: ₹1368.46, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹2237.31 | ₹2013.58 - ₹2461.04 | -37.9% | Revenue/Share: ₹1491.54, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹2344.04 | ₹2109.64 - ₹2578.44 | -34.9% | EBITDA: ₹260.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹4492.95 | ₹3594.36 - ₹5391.54 | +24.8% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹1080.33 | ₹972.30 - ₹1188.36 | -70.0% | EPS Growth: 11.1%, Fair P/E: 8.9x |
| Growth Adjusted P/E | growth | ₹1742.42 | ₹1568.18 - ₹1916.66 | -51.6% | Revenue Growth: -0.8%, Adj P/E: 17.9x |
| ROE Based Valuation | profitability | ₹1800.55 | ₹1620.49 - ₹1980.61 | -50.0% | ROE: 6.9%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹1729.98 | ₹1556.98 - ₹1902.98 | -52.0% | EPS: ₹97.20, BVPS: ₹1368.46 |
Want to compare with current market value? Check BANARISUG share price latest .
Valuation Comparison Chart
BANARISUG Intrinsic Value Analysis
What is the intrinsic value of BANARISUG?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Bannari Amman Sugars (BANARISUG) is ₹2237.31 (median value). With the current market price of ₹3601.10, this represents a -37.9% variance from our estimated fair value.
The valuation range spans from ₹1080.33 to ₹4492.95, indicating ₹1080.33 - ₹4492.95.
Is BANARISUG undervalued or overvalued?
Based on our multi-method analysis, Bannari Amman Sugars (BANARISUG) appears to be trading above calculated value by approximately 37.9%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 6.80 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.25 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 6.9% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 12.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.87x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Bannari Amman Sugars
Additional stock information and data for BANARISUG
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹430 Cr | ₹398 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹274 Cr | ₹209 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹502 Cr | ₹474 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹33 Cr | ₹-5 Cr | Positive Operating Cash Flow | 6/10 |
| March 2021 | ₹236 Cr | ₹206 Cr | Positive Free Cash Flow | 8/10 |