As of 2025-06-18, the Intrinsic Value of JBM Auto Ltd (JBMA.NS) is 389.44 INR. This JBMA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 701.35 INR, the upside of JBM Auto Ltd is -44.50%.
The range of the Intrinsic Value is 300.68 - 527.30 INR
Based on its market price of 701.35 INR and our intrinsic valuation, JBM Auto Ltd (JBMA.NS) is overvalued by 44.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 300.68 - 527.30 | 389.44 | -44.5% |
| DCF (Growth 10y) | 737.81 - 1,223.47 | 928.80 | 32.4% |
| DCF (EBITDA 5y) | 1,226.94 - 1,853.63 | 1,544.22 | 120.2% |
| DCF (EBITDA 10y) | 1,756.14 - 2,846.87 | 2,275.73 | 224.5% |
| Fair Value | 213.44 - 213.44 | 213.44 | -69.57% |
| P/E | 213.62 - 453.19 | 330.74 | -52.8% |
| EV/EBITDA | 341.72 - 543.51 | 440.42 | -37.2% |
| EPV | (10.46) - 9.11 | (0.68) | -100.1% |
| DDM - Stable | 39.66 - 79.36 | 59.51 | -91.5% |
| DDM - Multi | 317.07 - 506.63 | 391.21 | -44.2% |
| Market Cap (mil) | 165,862.27 |
| Beta | 2.16 |
| Outstanding shares (mil) | 236.49 |
| Enterprise Value (mil) | 190,223.97 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.38% |
| Cost of Debt | 10.40% |
| WACC | 15.25% |