As of 2025-05-18, the Intrinsic Value of John Cockerill India Ltd (500147.BO) is 410.24 INR. This 500147.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,860.00 INR, the upside of John Cockerill India Ltd is -85.70%.
The range of the Intrinsic Value is 383.37 - 454.33 INR
Based on its market price of 2,860.00 INR and our intrinsic valuation, John Cockerill India Ltd (500147.BO) is overvalued by 85.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 383.37 - 454.33 | 410.24 | -85.7% |
| DCF (Growth 10y) | 1,050.59 - 1,695.03 | 1,289.12 | -54.9% |
| DCF (EBITDA 5y) | 3,144.27 - 4,083.43 | 3,703.35 | 29.5% |
| DCF (EBITDA 10y) | 3,613.55 - 5,431.35 | 4,558.18 | 59.4% |
| Fair Value | 1,590.70 - 1,590.70 | 1,590.70 | -44.38% |
| P/E | 1,601.34 - 2,666.02 | 2,182.36 | -23.7% |
| EV/EBITDA | 1,114.70 - 2,805.67 | 2,013.65 | -29.6% |
| EPV | 339.61 - 362.90 | 351.25 | -87.7% |
| DDM - Stable | 306.68 - 672.97 | 489.83 | -82.9% |
| DDM - Multi | 1,040.45 - 1,818.74 | 1,327.79 | -53.6% |
| Market Cap (mil) | 14,128.40 |
| Beta | 1.00 |
| Outstanding shares (mil) | 4.94 |
| Enterprise Value (mil) | 12,838.03 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.52% |
| Cost of Debt | 5.00% |
| WACC | 15.51% |