As of 2026-04-01, the Intrinsic Value of Johnson Controls-Hitachi Air Conditioning India Ltd (JCHAC.NS) is 1,186.04 INR. This JCHAC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,284.60 INR, the upside of Johnson Controls-Hitachi Air Conditioning India Ltd is -7.70%.
The range of the Intrinsic Value is 979.58 - 1,512.21 INR
Based on its market price of 1,284.60 INR and our intrinsic valuation, Johnson Controls-Hitachi Air Conditioning India Ltd (JCHAC.NS) is overvalued by 7.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 979.58 - 1,512.21 | 1,186.04 | -7.7% |
| DCF (Growth 10y) | 1,472.65 - 2,271.99 | 1,785.12 | 39.0% |
| DCF (EBITDA 5y) | 2,357.29 - 3,376.42 | 2,823.11 | 119.8% |
| DCF (EBITDA 10y) | 2,575.93 - 3,992.79 | 3,197.16 | 148.9% |
| Fair Value | 108.18 - 108.18 | 108.18 | -91.58% |
| P/E | 1,602.13 - 1,635.41 | 1,605.21 | 25.0% |
| EV/EBITDA | 686.66 - 1,292.73 | 1,033.90 | -19.5% |
| EPV | 225.54 - 272.86 | 249.20 | -80.6% |
| DDM - Stable | 63.69 - 129.81 | 96.75 | -92.5% |
| DDM - Multi | 817.15 - 1,339.12 | 1,018.83 | -20.7% |
| Market Cap (mil) | 34,928.27 |
| Beta | 0.43 |
| Outstanding shares (mil) | 27.19 |
| Enterprise Value (mil) | 34,928.27 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.50% |
| Cost of Debt | 7.60% |
| WACC | 16.39% |