As of 2025-06-23, the Intrinsic Value of Jayaswal Neco Industries Ltd (JAYNECOIND.NS) is 23.01 INR. This JAYNECOIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.72 INR, the upside of Jayaswal Neco Industries Ltd is -40.60%.
The range of the Intrinsic Value is 15.42 - 35.07 INR
Based on its market price of 38.72 INR and our intrinsic valuation, Jayaswal Neco Industries Ltd (JAYNECOIND.NS) is overvalued by 40.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.42 - 35.07 | 23.01 | -40.6% |
| DCF (Growth 10y) | 18.42 - 37.30 | 25.85 | -33.2% |
| DCF (EBITDA 5y) | 25.96 - 44.20 | 32.86 | -15.1% |
| DCF (EBITDA 10y) | 23.82 - 43.21 | 31.50 | -18.7% |
| Fair Value | 29.01 - 29.01 | 29.01 | -25.07% |
| P/E | 10.74 - 26.16 | 19.73 | -49.1% |
| EV/EBITDA | 27.28 - 61.28 | 41.08 | 6.1% |
| EPV | 67.76 - 99.35 | 83.56 | 115.8% |
| DDM - Stable | 3.93 - 6.91 | 5.42 | -86.0% |
| DDM - Multi | 2.90 - 4.09 | 3.40 | -91.2% |
| Market Cap (mil) | 37,597.12 |
| Beta | 1.90 |
| Outstanding shares (mil) | 971.00 |
| Enterprise Value (mil) | 63,042.52 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.90% |
| Cost of Debt | 14.14% |
| WACC | 16.69% |