As of 2025-07-07, the Intrinsic Value of JK Lakshmi Cement Ltd (JKLAKSHMI.NS) is 584.64 INR. This JKLAKSHMI.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 982.10 INR, the upside of JK Lakshmi Cement Ltd is -40.50%.
The range of the Intrinsic Value is 441.24 - 826.49 INR
Based on its market price of 982.10 INR and our intrinsic valuation, JK Lakshmi Cement Ltd (JKLAKSHMI.NS) is overvalued by 40.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 441.24 - 826.49 | 584.64 | -40.5% |
| DCF (Growth 10y) | 646.78 - 1,142.24 | 833.06 | -15.2% |
| DCF (EBITDA 5y) | 1,495.89 - 1,972.21 | 1,810.53 | 84.4% |
| DCF (EBITDA 10y) | 1,479.74 - 2,174.82 | 1,872.02 | 90.6% |
| Fair Value | 255.17 - 255.17 | 255.17 | -74.02% |
| P/E | 803.12 - 1,052.86 | 951.81 | -3.1% |
| EV/EBITDA | 841.32 - 1,101.79 | 990.60 | 0.9% |
| EPV | 46.53 - 113.94 | 80.24 | -91.8% |
| DDM - Stable | 119.30 - 257.07 | 188.19 | -80.8% |
| DDM - Multi | 342.87 - 587.34 | 434.19 | -55.8% |
| Market Cap (mil) | 115,563.70 |
| Beta | 1.22 |
| Outstanding shares (mil) | 117.67 |
| Enterprise Value (mil) | 139,733.81 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.91% |
| Cost of Debt | 9.32% |
| WACC | 14.49% |