As of 2025-10-09, the Intrinsic Value of Jain Irrigation Systems Ltd (JISLJALEQS.NS) is 42.74 INR. This JISLJALEQS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.93 INR, the upside of Jain Irrigation Systems Ltd is -16.10%.
The range of the Intrinsic Value is 22.81 - 79.28 INR
Based on its market price of 50.93 INR and our intrinsic valuation, Jain Irrigation Systems Ltd (JISLJALEQS.NS) is overvalued by 16.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.81 - 79.28 | 42.74 | -16.1% |
| DCF (Growth 10y) | 28.47 - 80.89 | 47.34 | -7.0% |
| DCF (EBITDA 5y) | 78.46 - 131.74 | 103.75 | 103.7% |
| DCF (EBITDA 10y) | 64.87 - 125.79 | 92.00 | 80.6% |
| Fair Value | 11.55 - 11.55 | 11.55 | -77.33% |
| P/E | 10.84 - 51.88 | 31.33 | -38.5% |
| EV/EBITDA | 45.70 - 86.63 | 66.98 | 31.5% |
| EPV | (7.04) - 9.09 | 1.03 | -98.0% |
| DDM - Stable | 1.50 - 2.73 | 2.12 | -95.8% |
| DDM - Multi | 16.73 - 24.67 | 20.00 | -60.7% |
| Market Cap (mil) | 37,357.16 |
| Beta | 2.08 |
| Outstanding shares (mil) | 733.50 |
| Enterprise Value (mil) | 76,333.35 |
| Market risk premium | 8.31% |
| Cost of Equity | 22.39% |
| Cost of Debt | 11.61% |
| WACC | 14.83% |