As of 2025-09-02, the Intrinsic Value of JK Tyre & Industries Ltd (JKTYRE.NS) is 168.47 INR. This JKTYRE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 331.95 INR, the upside of JK Tyre & Industries Ltd is -49.20%.
The range of the Intrinsic Value is 117.03 - 252.59 INR
Based on its market price of 331.95 INR and our intrinsic valuation, JK Tyre & Industries Ltd (JKTYRE.NS) is overvalued by 49.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 117.03 - 252.59 | 168.47 | -49.2% |
| DCF (Growth 10y) | 162.71 - 306.54 | 217.98 | -34.3% |
| DCF (EBITDA 5y) | 377.46 - 521.25 | 426.22 | 28.4% |
| DCF (EBITDA 10y) | 336.10 - 501.85 | 397.75 | 19.8% |
| Fair Value | 451.64 - 451.64 | 451.64 | 36.06% |
| P/E | 371.99 - 564.02 | 450.05 | 35.6% |
| EV/EBITDA | 330.40 - 547.21 | 429.69 | 29.4% |
| EPV | 321.79 - 431.46 | 376.63 | 13.5% |
| DDM - Stable | 76.65 - 155.23 | 115.94 | -65.1% |
| DDM - Multi | 85.61 - 136.04 | 105.18 | -68.3% |
| Market Cap (mil) | 90,960.94 |
| Beta | 1.34 |
| Outstanding shares (mil) | 274.02 |
| Enterprise Value (mil) | 132,958.64 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.99% |
| Cost of Debt | 9.63% |
| WACC | 13.18% |