As of 2025-05-18, the Intrinsic Value of JK Paper Ltd (JKPAPER.NS) is 285.90 INR. This JKPAPER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 353.25 INR, the upside of JK Paper Ltd is -19.1%.

The range of the Intrinsic Value is 221.62 - 385 INR.

Is JKPAPER.NS undervalued or overvalued?

Based on its market price of 353.25 INR and our intrinsic valuation, JK Paper Ltd (JKPAPER.NS) is overvalued by 19.1%.

353.25 INR

Stock Price

285.90 INR

Intrinsic Value

Intrinsic Value Details

JKPAPER.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	221.62 - 385	285.90	-19.1%
DCF (Growth Exit 10Y)	331.33 - 522.84	407.55	15.4%
DCF (EBITDA Exit 5Y)	523.9 - 777.26	645.41	82.7%
DCF (EBITDA Exit 10Y)	500.68 - 751.92	616.75	74.6%
Peter Lynch Fair Value	899.15 - 899.15	899.15	154.54%
P/E Multiples	323.69 - 386.99	346.36	-1.9%
EV/EBITDA Multiples	236.89 - 405.32	335.25	-5.1%
Earnings Power Value	162.25 - 216.3	189.27	-46.4%
Dividend Discount Model - Stable	158.14 - 291.65	224.90	-36.3%
Dividend Discount Model - Multi Stages	292.25 - 409.63	340.56	-3.6%

JKPAPER.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Century Textile and Industries Ltd	691.09 - 1,354.72	924.17	-63.8%
West Coast Paper Mills Ltd	616.75 - 829.75	705.75	47.7%
Seshasayee Paper and Boards Ltd	327.27 - 479.86	381.77	36.3%
Andhra Paper Ltd	68.16 - 99.15	80.65	4.0%
Tamilnadu Newsprint & Papers Ltd	57.62 - 329.64	149.22	-7.4%
Pudumjee Paper Products Ltd	66.03 - 98.82	78.70	-27.0%
Kuantum Papers Ltd	92.74 - 168.97	122.15	9.8%
Emami Paper Mills Ltd	39.54 - 199.51	88.46	-10.7%
Ruchira Papers Ltd	98.25 - 165.42	122.58	-4.0%
Star Paper Mills Ltd	197.87 - 306.23	237.99	36.8%

JKPAPER.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	59,841
Beta	0.99
Outstanding shares (mil)	169
Enterprise Value (mil)	79,763

Market risk premium	8.8%
Cost of Equity	17%
Cost of Debt	7.45%
WACC	13.8%