JISLJALEQS.NS
Jain Irrigation Systems Ltd
Price:
56.39
INR
Volume:
2,497,035
India | Machinery
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
JISLJALEQS.NS Intrinsic Value
-30.2 %
Upside
What is the intrinsic value of JISLJALEQS.NS?
As of 2025-07-08, the Intrinsic Value of Jain Irrigation Systems Ltd (JISLJALEQS.NS) is 39.38 INR. This JISLJALEQS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.39 INR, the upside of Jain Irrigation Systems Ltd is -30.2%.
The range of the Intrinsic Value is 19.44 - 77.21 INR.
Is JISLJALEQS.NS undervalued or overvalued?
Based on its market price of 56.39 INR and our intrinsic valuation, Jain Irrigation Systems Ltd (JISLJALEQS.NS) is overvalued by 30.2%.
56.39 INR
Stock Price
39.38 INR
Intrinsic Value
| Range | Selected | Upside | ||
| a | ||||
| DCF (Growth Exit 5Y) | 19.44 - 77.21 | 39.38 | -30.2% | |
| DCF (Growth Exit 10Y) | 26.96 - 84.49 | 47.22 | -16.3% | |
| DCF (EBITDA Exit 5Y) | 86.83 - 152.93 | 107.24 | 90.2% | |
| DCF (EBITDA Exit 10Y) | 66.15 - 141.18 | 91.87 | 62.9% | |
| Peter Lynch Fair Value | 11.69 - 11.69 | 11.69 | -79.26% | |
| P/E Multiples | 12.88 - 48.82 | 30.22 | -46.4% | |
| EV/EBITDA Multiples | 36.53 - 94.43 | 59.16 | 4.9% | |
| Earnings Power Value | 5 - 29.68 | 17.34 | -69.2% | |
| Dividend Discount Model - Stable | 1.33 - 2.52 | 1.92 | -96.6% | |
| Dividend Discount Model - Multi Stages | 13.06 - 20.67 | 16.12 | -71.4% | |
| Market Cap (mil) | 40,432 |
| Beta | 1.73 |
| Outstanding shares (mil) | 717 |
| Enterprise Value (mil) | 79,408 |
| Market risk premium | 8.8% |
| Cost of Equity | 24.65% |
| Cost of Debt | 11.1% |
| WACC | 16.0% |