As of 2026-05-27, the Intrinsic Value of Gayatri Sugars Ltd (532183.BO) is 13.83 INR. This 532183.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.60 INR, the upside of Gayatri Sugars Ltd is 60.80%.
The range of the Intrinsic Value is 10.27 - 18.53 INR
Based on its market price of 8.60 INR and our intrinsic valuation, Gayatri Sugars Ltd (532183.BO) is undervalued by 60.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.27 - 18.53 | 13.83 | 60.8% |
| DCF (Growth 10y) | 14.84 - 23.41 | 18.55 | 115.7% |
| DCF (EBITDA 5y) | 9.73 - 16.84 | 11.92 | 38.7% |
| DCF (EBITDA 10y) | 14.06 - 21.49 | 16.60 | 93.0% |
| Fair Value | 3.61 - 3.61 | 3.61 | -58.04% |
| P/E | 1.23 - 1.59 | 1.40 | -83.8% |
| EV/EBITDA | (0.46) - 7.15 | 3.47 | -59.6% |
| EPV | 61.20 - 73.70 | 67.45 | 684.3% |
| DDM - Stable | 0.00 - 0.00 | 0.00 | -100.0% |
| DDM - Multi | 0.35 - 0.47 | 0.40 | -95.3% |
| Market Cap (mil) | 638.98 |
| Beta | 0.82 |
| Outstanding shares (mil) | 74.30 |
| Enterprise Value (mil) | 2,083.93 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.04% |
| Cost of Debt | 5.00% |
| WACC | 8.58% |