As of 2025-07-16, the Intrinsic Value of Jamna Auto Industries Ltd (JAMNAAUTO.NS) is 50.58 INR. This JAMNAAUTO.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 95.30 INR, the upside of Jamna Auto Industries Ltd is -46.90%.
The range of the Intrinsic Value is 43.56 - 60.59 INR
Based on its market price of 95.30 INR and our intrinsic valuation, Jamna Auto Industries Ltd (JAMNAAUTO.NS) is overvalued by 46.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 43.56 - 60.59 | 50.58 | -46.9% |
| DCF (Growth 10y) | 52.91 - 71.79 | 60.80 | -36.2% |
| DCF (EBITDA 5y) | 97.41 - 142.99 | 121.51 | 27.5% |
| DCF (EBITDA 10y) | 86.41 - 130.33 | 107.97 | 13.3% |
| Fair Value | 112.99 - 112.99 | 112.99 | 18.56% |
| P/E | 95.17 - 114.61 | 103.76 | 8.9% |
| EV/EBITDA | 71.14 - 99.86 | 89.80 | -5.8% |
| EPV | 29.40 - 36.76 | 33.08 | -65.3% |
| DDM - Stable | 17.75 - 32.15 | 24.95 | -73.8% |
| DDM - Multi | 38.59 - 52.77 | 44.50 | -53.3% |
| Market Cap (mil) | 38,022.79 |
| Beta | 1.61 |
| Outstanding shares (mil) | 398.98 |
| Enterprise Value (mil) | 40,156.66 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.23% |
| Cost of Debt | 5.73% |
| WACC | 16.29% |