As of 2026-05-25, the Intrinsic Value of Kakatiya Cement Sugar and Industries Ltd (KAKATCEM.NS) is 7.00 INR. This KAKATCEM.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 119.00 INR, the upside of Kakatiya Cement Sugar and Industries Ltd is -94.10%.
The range of the Intrinsic Value is 10.42 - 3.73 INR
Based on its market price of 119.00 INR and our intrinsic valuation, Kakatiya Cement Sugar and Industries Ltd (KAKATCEM.NS) is overvalued by 94.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (68.85) - (18.59) | (36.50) | -130.7% |
| DCF (Growth 10y) | (0.85) - (24.34) | (9.50) | -108.0% |
| DCF (EBITDA 5y) | (7.86) - (33.46) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 10.42 - 3.73 | 7.00 | -94.1% |
| Fair Value | -884.39 - -884.39 | -884.39 | -843.19% |
| P/E | (445.03) - (926.14) | (688.06) | -678.2% |
| EV/EBITDA | (110.99) - (134.95) | (130.99) | -210.1% |
| EPV | (25.20) - (48.32) | (36.76) | -130.9% |
| DDM - Stable | (189.38) - (431.26) | (310.32) | -360.8% |
| DDM - Multi | 2.61 - 5.26 | 3.57 | -97.0% |
| Market Cap (mil) | 924.63 |
| Beta | 1.22 |
| Outstanding shares (mil) | 7.77 |
| Enterprise Value (mil) | 467.59 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.23% |
| Cost of Debt | 7.49% |
| WACC | 12.84% |