As of 2025-06-07, the Intrinsic Value of Jai Balaji Industries Ltd (JAIBALAJI.NS) is 115.66 INR. This JAIBALAJI.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.58 INR, the upside of Jai Balaji Industries Ltd is 10.60%.
The range of the Intrinsic Value is 97.75 - 142.83 INR
Based on its market price of 104.58 INR and our intrinsic valuation, Jai Balaji Industries Ltd (JAIBALAJI.NS) is undervalued by 10.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 97.75 - 142.83 | 115.66 | 10.6% |
| DCF (Growth 10y) | 124.22 - 177.32 | 145.56 | 39.2% |
| DCF (EBITDA 5y) | 121.01 - 161.67 | 135.88 | 29.9% |
| DCF (EBITDA 10y) | 139.37 - 189.34 | 158.79 | 51.8% |
| Fair Value | 152.89 - 152.89 | 152.89 | 46.19% |
| P/E | 107.88 - 176.65 | 133.51 | 27.7% |
| EV/EBITDA | 65.12 - 106.03 | 87.07 | -16.7% |
| EPV | 60.99 - 74.92 | 67.95 | -35.0% |
| DDM - Stable | 28.89 - 55.84 | 42.37 | -59.5% |
| DDM - Multi | 65.11 - 100.33 | 79.17 | -24.3% |
| Market Cap (mil) | 95,403.10 |
| Beta | 0.90 |
| Outstanding shares (mil) | 912.25 |
| Enterprise Value (mil) | 99,727.60 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.84% |
| Cost of Debt | 5.73% |
| WACC | 15.33% |