As of 2025-06-26, the Intrinsic Value of Jindal SAW Ltd (JINDALSAW.NS) is 250.37 INR. This JINDALSAW.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 240.91 INR, the upside of Jindal SAW Ltd is 3.90%.
The range of the Intrinsic Value is 204.13 - 317.49 INR
Based on its market price of 240.91 INR and our intrinsic valuation, Jindal SAW Ltd (JINDALSAW.NS) is undervalued by 3.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 204.13 - 317.49 | 250.37 | 3.9% |
| DCF (Growth 10y) | 437.14 - 660.29 | 528.65 | 119.4% |
| DCF (EBITDA 5y) | 538.39 - 905.93 | 674.00 | 179.8% |
| DCF (EBITDA 10y) | 658.78 - 1,107.11 | 826.78 | 243.2% |
| Fair Value | 682.17 - 682.17 | 682.17 | 183.16% |
| P/E | 234.19 - 446.96 | 278.03 | 15.4% |
| EV/EBITDA | 269.95 - 472.72 | 349.77 | 45.2% |
| EPV | 86.12 - 115.33 | 100.72 | -58.2% |
| DDM - Stable | 101.75 - 181.05 | 141.40 | -41.3% |
| DDM - Multi | 238.17 - 336.87 | 279.57 | 16.0% |
| Market Cap (mil) | 153,476.53 |
| Beta | 1.53 |
| Outstanding shares (mil) | 637.07 |
| Enterprise Value (mil) | 194,365.33 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.17% |
| Cost of Debt | 9.63% |
| WACC | 16.00% |