As of 2026-04-04, the Intrinsic Value of Jaypee Infratech Ltd (JPINFRATEC.NS) is 13.19 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 999.40%.
The range of the Intrinsic Value is 12.03 - 20.64 INR
Based on its market price of 1.20 INR and our intrinsic valuation, Jaypee Infratech Ltd (JPINFRATEC.NS) is undervalued by 999.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.03 - 20.64 | 13.19 | 999.4% |
| DCF (Growth 10y) | 6.18 - (33.41) | 0.97 | -19.2% |
| DCF (EBITDA 5y) | 23.66 - 33.86 | 30.28 | 2423.0% |
| DCF (EBITDA 10y) | 20.64 - 33.85 | 27.87 | 2222.8% |
| Fair Value | 111.83 - 111.83 | 111.83 | 9,219.47% |
| P/E | 34.08 - 234.83 | 128.70 | 10625.1% |
| EV/EBITDA | 25.62 - 94.46 | 60.58 | 4948.3% |
| EPV | 45.85 - 90.35 | 68.10 | 5574.9% |
| DDM - Stable | 5.65 - 40.42 | 23.03 | 1819.4% |
| DDM - Multi | 0.68 - 6.02 | 1.30 | 8.5% |
| Market Cap (mil) | 1,666.72 |
| Beta | 1.87 |
| Outstanding shares (mil) | 1,388.93 |
| Enterprise Value (mil) | -12,246.38 |
| Market risk premium | 8.31% |
| Cost of Equity | 94.15% |
| Cost of Debt | 5.73% |
| WACC | 7.17% |