What is the intrinsic value of JPINFRATEC.NS?

As of 2025-05-28, the Intrinsic Value of Jaypee Infratech Ltd (JPINFRATEC.NS) is 12.72 INR. This JPINFRATEC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.20 INR, the upside of Jaypee Infratech Ltd is 960.30%.

The range of the Intrinsic Value is 11.71 - 21.89 INR

Is JPINFRATEC.NS undervalued or overvalued?

Based on its market price of 1.20 INR and our intrinsic valuation, Jaypee Infratech Ltd (JPINFRATEC.NS) is undervalued by 960.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	11.71 - 21.89	12.72	960.3%
DCF (Growth 10y)	7.64 - (39.30)	3.18	165.3%
DCF (EBITDA 5y)	31.33 - 47.58	39.83	3219.0%
DCF (EBITDA 10y)	25.29 - 48.20	35.33	2844.0%
Fair Value	111.83 - 111.83	111.83	9,219.47%
P/E	28.39 - 310.75	151.94	12562.0%
EV/EBITDA	25.03 - 143.84	81.53	6694.6%
EPV	39.43 - 93.22	66.32	5426.7%
DDM - Stable	3.20 - 57.73	30.46	2438.7%
DDM - Multi	0.35 - 9.44	0.72	-39.9%