As of 2026-04-02, the Intrinsic Value of Jindal Worldwide Ltd (JINDWORLD.NS) is 17.57 INR. This JINDWORLD.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.14 INR, the upside of Jindal Worldwide Ltd is -12.80%.
The range of the Intrinsic Value is 13.90 - 23.56 INR
Based on its market price of 20.14 INR and our intrinsic valuation, Jindal Worldwide Ltd (JINDWORLD.NS) is overvalued by 12.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.90 - 23.56 | 17.57 | -12.8% |
| DCF (Growth 10y) | 16.16 - 25.69 | 19.82 | -1.6% |
| DCF (EBITDA 5y) | 19.98 - 34.77 | 26.51 | 31.6% |
| DCF (EBITDA 10y) | 20.50 - 34.88 | 26.62 | 32.2% |
| Fair Value | 16.38 - 16.38 | 16.38 | -18.66% |
| P/E | 8.28 - 20.04 | 15.57 | -22.7% |
| EV/EBITDA | 8.58 - 16.30 | 11.93 | -40.7% |
| EPV | 6.00 - 8.60 | 7.30 | -63.7% |
| DDM - Stable | 2.88 - 5.82 | 4.35 | -78.4% |
| DDM - Multi | 8.09 - 12.97 | 9.98 | -50.4% |
| Market Cap (mil) | 20,192.36 |
| Beta | 1.28 |
| Outstanding shares (mil) | 1,002.60 |
| Enterprise Value (mil) | 23,317.34 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.02% |
| Cost of Debt | 8.90% |
| WACC | 12.56% |