As of 2025-07-24, the Intrinsic Value of Jay Shree Tea and Industries Ltd (JAYSREETEA.NS) is 156.22 INR. This JAYSREETEA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 114.43 INR, the upside of Jay Shree Tea and Industries Ltd is 36.50%.
The range of the Intrinsic Value is 130.62 - 189.56 INR
Based on its market price of 114.43 INR and our intrinsic valuation, Jay Shree Tea and Industries Ltd (JAYSREETEA.NS) is undervalued by 36.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 130.62 - 189.56 | 156.22 | 36.5% |
| DCF (Growth 10y) | 157.58 - 220.10 | 184.92 | 61.6% |
| DCF (EBITDA 5y) | 219.10 - 275.27 | 246.02 | 115.0% |
| DCF (EBITDA 10y) | 215.34 - 283.52 | 247.16 | 116.0% |
| Fair Value | 1,095.14 - 1,095.14 | 1,095.14 | 857.03% |
| P/E | 156.78 - 728.05 | 321.71 | 181.1% |
| EV/EBITDA | 118.13 - 235.63 | 173.81 | 51.9% |
| EPV | (36.98) - (22.24) | (29.61) | -125.9% |
| DDM - Stable | 138.52 - 243.00 | 190.76 | 66.7% |
| DDM - Multi | 53.32 - 78.73 | 63.95 | -44.1% |
| Market Cap (mil) | 3,304.74 |
| Beta | 1.07 |
| Outstanding shares (mil) | 28.88 |
| Enterprise Value (mil) | 6,484.14 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.68% |
| Cost of Debt | 10.47% |
| WACC | 13.56% |