As of 2025-10-09, the Intrinsic Value of Jay Bharat Maruti Ltd (JAYBARMARU.NS) is 73.60 INR. This JAYBARMARU.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 100.60 INR, the upside of Jay Bharat Maruti Ltd is -26.80%.
The range of the Intrinsic Value is 57.51 - 96.46 INR
Based on its market price of 100.60 INR and our intrinsic valuation, Jay Bharat Maruti Ltd (JAYBARMARU.NS) is overvalued by 26.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 57.51 - 96.46 | 73.60 | -26.8% |
| DCF (Growth 10y) | 64.96 - 98.58 | 79.07 | -21.4% |
| DCF (EBITDA 5y) | 162.69 - 272.03 | 205.76 | 104.5% |
| DCF (EBITDA 10y) | 126.74 - 212.28 | 160.57 | 59.6% |
| Fair Value | 23.47 - 23.47 | 23.47 | -76.67% |
| P/E | 80.57 - 137.64 | 104.32 | 3.7% |
| EV/EBITDA | 106.15 - 205.74 | 142.91 | 42.1% |
| EPV | (4.40) - 2.96 | (0.72) | -100.7% |
| DDM - Stable | 17.18 - 30.24 | 23.71 | -76.4% |
| DDM - Multi | 39.87 - 54.86 | 46.20 | -54.1% |
| Market Cap (mil) | 10,889.95 |
| Beta | 0.88 |
| Outstanding shares (mil) | 108.25 |
| Enterprise Value (mil) | 16,276.73 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.55% |
| Cost of Debt | 8.99% |
| WACC | 15.10% |