As of 2025-05-10, the Intrinsic Value of Jindal Steel And Power Ltd (JINDALSTEL.NS) is 656.79 INR. This JINDALSTEL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 855.35 INR, the upside of Jindal Steel And Power Ltd is -23.20%.
The range of the Intrinsic Value is 556.86 - 798.06 INR
Based on its market price of 855.35 INR and our intrinsic valuation, Jindal Steel And Power Ltd (JINDALSTEL.NS) is overvalued by 23.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 556.86 - 798.06 | 656.79 | -23.2% |
| DCF (Growth 10y) | 706.96 - 961.70 | 813.78 | -4.9% |
| DCF (EBITDA 5y) | 944.60 - 1,420.47 | 1,242.89 | 45.3% |
| DCF (EBITDA 10y) | 963.79 - 1,416.75 | 1,223.44 | 43.0% |
| Fair Value | 1,009.83 - 1,009.83 | 1,009.83 | 18.06% |
| P/E | 639.83 - 830.20 | 764.48 | -10.6% |
| EV/EBITDA | 522.39 - 923.70 | 803.69 | -6.0% |
| EPV | 350.23 - 425.55 | 387.89 | -54.7% |
| DDM - Stable | 172.96 - 309.76 | 241.36 | -71.8% |
| DDM - Multi | 409.22 - 567.74 | 475.54 | -44.4% |
| Market Cap (mil) | 865,426.00 |
| Beta | 1.25 |
| Outstanding shares (mil) | 1,011.78 |
| Enterprise Value (mil) | 1,002,859.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.54% |
| Cost of Debt | 9.12% |
| WACC | 15.82% |