As of 2025-05-15, the Intrinsic Value of J Kumar Infraprojects Ltd (JKIL.NS) is 541.45 INR. This JKIL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 695.95 INR, the upside of J Kumar Infraprojects Ltd is -22.20%.
The range of the Intrinsic Value is 405.53 - 802.18 INR
Based on its market price of 695.95 INR and our intrinsic valuation, J Kumar Infraprojects Ltd (JKIL.NS) is overvalued by 22.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 405.53 - 802.18 | 541.45 | -22.2% |
| DCF (Growth 10y) | 753.38 - 1,502.79 | 1,011.23 | 45.3% |
| DCF (EBITDA 5y) | 867.53 - 1,533.66 | 1,018.72 | 46.4% |
| DCF (EBITDA 10y) | 1,043.26 - 1,979.81 | 1,299.19 | 86.7% |
| Fair Value | 1,242.18 - 1,242.18 | 1,242.18 | 78.49% |
| P/E | 840.71 - 1,015.61 | 922.95 | 32.6% |
| EV/EBITDA | 597.22 - 958.32 | 730.01 | 4.9% |
| EPV | 331.48 - 479.44 | 405.46 | -41.7% |
| DDM - Stable | 235.49 - 543.82 | 389.66 | -44.0% |
| DDM - Multi | 617.57 - 1,133.56 | 801.90 | 15.2% |
| Market Cap (mil) | 52,662.54 |
| Beta | 0.67 |
| Outstanding shares (mil) | 75.67 |
| Enterprise Value (mil) | 54,936.21 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.00% |
| Cost of Debt | 13.42% |
| WACC | 14.43% |