As of 2025-05-16, the Intrinsic Value of Joindre Capital Services Ltd (531861.BO) is 122.30 INR. This 531861.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.76 INR, the upside of Joindre Capital Services Ltd is 179.50%.
The range of the Intrinsic Value is 114.98 - 132.34 INR
Based on its market price of 43.76 INR and our intrinsic valuation, Joindre Capital Services Ltd (531861.BO) is undervalued by 179.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 114.98 - 132.34 | 122.30 | 179.5% |
| DCF (Growth 10y) | 113.77 - 129.14 | 120.29 | 174.9% |
| DCF (EBITDA 5y) | 95.94 - 108.53 | 99.27 | 126.9% |
| DCF (EBITDA 10y) | 105.50 - 118.68 | 109.69 | 150.7% |
| Fair Value | 99.26 - 99.26 | 99.26 | 126.83% |
| P/E | 17.83 - 70.63 | 38.21 | -12.7% |
| EV/EBITDA | 83.91 - 221.39 | 124.77 | 185.1% |
| EPV | 119.03 - 131.43 | 125.23 | 186.2% |
| DDM - Stable | 23.41 - 41.66 | 32.53 | -25.7% |
| DDM - Multi | 9.22 - 12.90 | 10.76 | -75.4% |
| Market Cap (mil) | 605.64 |
| Beta | 0.64 |
| Outstanding shares (mil) | 13.84 |
| Enterprise Value (mil) | -375.77 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.92% |
| Cost of Debt | 7.46% |
| WACC | 13.77% |