As of 2025-09-02, the Intrinsic Value of Jullundur Motor Agency (Delhi) Ltd (JMA.NS) is 136.03 INR. This JMA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 87.05 INR, the upside of Jullundur Motor Agency (Delhi) Ltd is 56.30%.
The range of the Intrinsic Value is 120.24 - 157.94 INR
Based on its market price of 87.05 INR and our intrinsic valuation, Jullundur Motor Agency (Delhi) Ltd (JMA.NS) is undervalued by 56.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 120.24 - 157.94 | 136.03 | 56.3% |
| DCF (Growth 10y) | 148.91 - 194.17 | 167.96 | 92.9% |
| DCF (EBITDA 5y) | 284.27 - 394.66 | 314.14 | 260.9% |
| DCF (EBITDA 10y) | 284.09 - 404.02 | 319.83 | 267.4% |
| Fair Value | 171.43 - 171.43 | 171.43 | 96.93% |
| P/E | 215.94 - 395.68 | 290.06 | 233.2% |
| EV/EBITDA | 280.72 - 394.90 | 310.52 | 256.7% |
| EPV | 146.23 - 175.75 | 160.99 | 84.9% |
| DDM - Stable | 53.10 - 95.40 | 74.25 | -14.7% |
| DDM - Multi | 66.44 - 95.67 | 78.59 | -9.7% |
| Market Cap (mil) | 1,988.22 |
| Beta | 1.28 |
| Outstanding shares (mil) | 22.84 |
| Enterprise Value (mil) | 1,868.63 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.25% |
| Cost of Debt | 5.00% |
| WACC | 8.48% |