Indian Sucrose Intrinsic Value
Indian Sucrose (INDSUCR) median intrinsic value is ₹184.68 from 9 valuation models (range ₹141–₹222), vs current price ₹73.87 — +150.0% upside (Trading Below Calculated Value), margin of safety 60.0%. For current market price and key ratios, visit INDSUCR company profile.
INDSUCR Valuation Methods Summary — DCF, Graham Number & P/E
Indian Sucrose intrinsic value across 9 models vs current price ₹73.87 — upside/downside and value range per method. Browse INDSUCR balance sheet details for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹221.61 | ₹177.29 - ₹265.93 | +200.0% | EPS: ₹22.10, Sector P/E: 25x |
| Book Value Method | asset | ₹184.68 | ₹166.21 - ₹203.15 | +150.0% | Book Value/Share: ₹151.76, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹147.74 | ₹132.97 - ₹162.51 | +100.0% | Revenue/Share: ₹295.29, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹147.74 | ₹132.97 - ₹162.51 | +100.0% | EBITDA: ₹86.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹184.68 | ₹147.74 - ₹221.62 | +150.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹141.44 | ₹127.30 - ₹155.58 | +91.5% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹221.61 | ₹199.45 - ₹243.77 | +200.0% | Revenue Growth: 2.8%, Adj P/E: 18.2x |
| ROE Based Valuation | profitability | ₹147.74 | ₹132.97 - ₹162.51 | +100.0% | ROE: 14.3%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹221.61 | ₹199.45 - ₹243.77 | +200.0% | EPS: ₹22.10, BVPS: ₹151.76 |
INDSUCR Intrinsic Value vs Market Price — All Valuation Models
Indian Sucrose fair value range ₹141–₹222 vs current market price ₹73.87 across 9 valuation models. Compare with INDSUCR DCF to assess whether the stock is under or overvalued.
INDSUCR Intrinsic Value Analysis — Undervalued or Overvalued?
Indian Sucrose median intrinsic value ₹184.68, current price ₹73.87 — Trading Below Calculated Value by 150.0%, margin of safety 60.0%.
What is the intrinsic value of INDSUCR?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Indian Sucrose (INDSUCR) is ₹184.68 (median value). With the current market price of ₹73.87, this represents a +150.0% variance from our estimated fair value.
The valuation range spans from ₹141.44 to ₹221.61, indicating ₹141.44 - ₹221.61.
Is INDSUCR undervalued or overvalued?
Based on our multi-method analysis, Indian Sucrose (INDSUCR) appears to be trading below calculated value by approximately 150.0%.
INDSUCR Financial Health — Key Ratios vs Industry Benchmarks
Indian Sucrose financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 9.53 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 2.54 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 14.3% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 11.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.77x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
INDSUCR Cash Flow Quality — Operating & Free Cash Flow
Indian Sucrose operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹68 Cr | ₹68 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹56 Cr | ₹41 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹47 Cr | ₹20 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹87 Cr | ₹69 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹-71 Cr | ₹-82 Cr | Negative Cash Flow | 3/10 |