As of 2026-02-01, the Intrinsic Value of JM Financial Ltd (JMFINANCIL.NS) is 20.28 INR. This JMFINANCIL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 128.95 INR, the upside of JM Financial Ltd is -84.30%.
The range of the Intrinsic Value is (4.04) - 88.15 INR
Based on its market price of 128.95 INR and our intrinsic valuation, JM Financial Ltd (JMFINANCIL.NS) is overvalued by 84.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4.04) - 88.15 | 20.28 | -84.3% |
| DCF (Growth 10y) | 3.25 - 99.08 | 29.06 | -77.5% |
| DCF (EBITDA 5y) | (16.08) - 38.62 | 6.70 | -94.8% |
| DCF (EBITDA 10y) | (4.59) - 54.65 | 17.95 | -86.1% |
| Fair Value | 204.40 - 204.40 | 204.40 | 58.51% |
| P/E | 131.48 - 258.95 | 183.85 | 42.6% |
| EV/EBITDA | (40.87) - 39.27 | (2.74) | -102.1% |
| EPV | (8.79) - 30.16 | 10.69 | -91.7% |
| DDM - Stable | 56.53 - 105.90 | 81.22 | -37.0% |
| DDM - Multi | 46.14 - 65.86 | 54.18 | -58.0% |
| Market Cap (mil) | 123,320.05 |
| Beta | 2.27 |
| Outstanding shares (mil) | 956.34 |
| Enterprise Value (mil) | 182,844.25 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.47% |
| Cost of Debt | 15.28% |
| WACC | 14.00% |