As of 2025-05-17, the Intrinsic Value of Jindal Poly Films Ltd (JINDALPOLY.NS) is 39.13 INR. This JINDALPOLY.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 697.80 INR, the upside of Jindal Poly Films Ltd is -94.40%.
The range of the Intrinsic Value is (195.90) - 526.37 INR
Based on its market price of 697.80 INR and our intrinsic valuation, Jindal Poly Films Ltd (JINDALPOLY.NS) is overvalued by 94.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (372.84) - 224.07 | (180.83) | -125.9% |
| DCF (Growth 10y) | (195.90) - 526.37 | 39.13 | -94.4% |
| DCF (EBITDA 5y) | (151.75) - 280.49 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (72.85) - 452.60 | 83.94 | -88.0% |
| Fair Value | 1,540.98 - 1,540.98 | 1,540.98 | 120.83% |
| P/E | 511.07 - 968.97 | 704.11 | 0.9% |
| EV/EBITDA | (434.03) - 302.83 | (175.54) | -125.2% |
| EPV | (520.66) - (367.23) | (443.95) | -163.6% |
| DDM - Stable | 217.54 - 411.97 | 314.75 | -54.9% |
| DDM - Multi | 365.47 - 550.89 | 440.35 | -36.9% |
| Market Cap (mil) | 30,556.66 |
| Beta | 1.63 |
| Outstanding shares (mil) | 43.79 |
| Enterprise Value (mil) | 71,537.96 |
| Market risk premium | 8.31% |
| Cost of Equity | 20.65% |
| Cost of Debt | 8.16% |
| WACC | 12.05% |