As of 2025-07-06, the Intrinsic Value of JK Tyre & Industries Ltd (JKTYRE.NS) is 356.15 INR. This JKTYRE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 367.85 INR, the upside of JK Tyre & Industries Ltd is -3.2%.

The range of the Intrinsic Value is 268.24 - 501.33 INR.

Is JKTYRE.NS undervalued or overvalued?

Based on its market price of 367.85 INR and our intrinsic valuation, JK Tyre & Industries Ltd (JKTYRE.NS) is overvalued by 3.2%.

367.85 INR

Stock Price

356.15 INR

Intrinsic Value

Intrinsic Value Details

JKTYRE.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	268.24 - 501.33	356.15	-3.2%
DCF (Growth Exit 10Y)	362.01 - 624.14	462.09	25.6%
DCF (EBITDA Exit 5Y)	596.36 - 886.04	705.42	91.8%
DCF (EBITDA Exit 10Y)	592.13 - 923.03	720.46	95.9%
Peter Lynch Fair Value	451.65 - 451.65	451.65	22.78%
P/E Multiples	510.11 - 571.24	541.32	47.2%
EV/EBITDA Multiples	432.1 - 613.34	485.79	32.1%
Earnings Power Value	310.97 - 424.62	367.80	-0.0%
Dividend Discount Model - Stable	76.95 - 158.17	117.56	-68.0%
Dividend Discount Model - Multi Stages	168.05 - 274.48	208.98	-43.2%

JKTYRE.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
MRF Ltd	70,886.74 - 105,969.9	84,916.51	-41.0%
Balkrishna Industries Ltd	931.62 - 2,000.46	1,280.84	-50.9%
Apollo Tyres Limited	191.51 - 293.94	233.25	-49.2%
CEAT Ltd	1,596.52 - 2,781.86	2,048.32	-43.3%
Prinx Chengshan (Cayman) Holding Ltd	17.42 - 25.59	20.74	172.5%
Goodyear India Ltd	812.01 - 1,144.2	943.06	-25.9%
TVS Srichakra Ltd	1,809.07 - 3,614.19	2,488.86	-22.7%
GRP Ltd	1,281.38 - 2,227.91	1,640.13	-38.6%
Hwaseung Corporation Co Ltd	5,675.14 - 9,082.14	6,799.79	225.3%
PTL Enterprises Ltd	10.78 - 45.65	17.07	-62.8%

JKTYRE.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	100,798
Beta	1.4
Outstanding shares (mil)	274
Enterprise Value (mil)	142,796

Market risk premium	8.8%
Cost of Equity	16.85%
Cost of Debt	9.65%
WACC	13.4%