What is the intrinsic value of JCHAC.NS?

As of 2025-05-12, the Intrinsic Value of Johnson Controls-Hitachi Air Conditioning India Ltd (JCHAC.NS) is 694.69 INR. This JCHAC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,722.40 INR, the upside of Johnson Controls-Hitachi Air Conditioning India Ltd is -59.70%.

The range of the Intrinsic Value is 575.39 - 882.96 INR

Is JCHAC.NS undervalued or overvalued?

Based on its market price of 1,722.40 INR and our intrinsic valuation, Johnson Controls-Hitachi Air Conditioning India Ltd (JCHAC.NS) is overvalued by 59.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	575.39 - 882.96	694.69	-59.7%
DCF (Growth 10y)	1,213.17 - 1,864.92	1,467.44	-14.8%
DCF (EBITDA 5y)	2,667.84 - 3,479.87	3,093.50	79.6%
DCF (EBITDA 10y)	3,426.40 - 4,819.24	4,114.44	138.9%
Fair Value	94.85 - 94.85	94.85	-94.49%
P/E	596.04 - 1,341.57	899.19	-47.8%
EV/EBITDA	241.71 - 1,601.87	871.59	-49.4%
EPV	225.59 - 254.87	240.23	-86.1%
DDM - Stable	111.16 - 225.94	168.55	-90.2%
DDM - Multi	589.76 - 933.83	723.23	-58.0%