As of 2025-06-04, the Intrinsic Value of Jet Airways (India) Ltd (JETAIRWAYS.NS) is 189.54 INR. This JETAIRWAYS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.16 INR, the upside of Jet Airways (India) Ltd is 454.90%.
The range of the Intrinsic Value is 124.31 - 291.22 INR
Based on its market price of 34.16 INR and our intrinsic valuation, Jet Airways (India) Ltd (JETAIRWAYS.NS) is undervalued by 454.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 124.31 - 291.22 | 189.54 | 454.9% |
| DCF (Growth 10y) | 157.73 - 331.82 | 226.11 | 561.9% |
| DCF (EBITDA 5y) | 93.82 - 171.34 | 125.69 | 268.0% |
| DCF (EBITDA 10y) | 154.01 - 261.68 | 199.14 | 483.0% |
| Fair Value | -287.76 - -287.76 | -287.76 | -942.40% |
| P/E | (849.48) - (1,060.12) | (940.99) | -2854.7% |
| EV/EBITDA | (77.74) - 231.52 | 43.11 | 26.2% |
| EPV | 1,227.67 - 1,691.48 | 1,459.58 | 4172.8% |
| DDM - Stable | (45.88) - (95.90) | (70.89) | -307.5% |
| DDM - Multi | (15.37) - (33.13) | (21.62) | -163.3% |
| Market Cap (mil) | 3,880.58 |
| Beta | -0.14 |
| Outstanding shares (mil) | 113.60 |
| Enterprise Value (mil) | 21,286.58 |
| Market risk premium | 8.31% |
| Cost of Equity | 71.41% |
| Cost of Debt | 7.70% |
| WACC | 8.31% |