As of 2025-05-10, the Intrinsic Value of Jindal Stainless Ltd (JSL.NS) is 527.19 INR. This JSL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 579.60 INR, the upside of Jindal Stainless Ltd is -9.00%.
The range of the Intrinsic Value is 454.01 - 629.54 INR
Based on its market price of 579.60 INR and our intrinsic valuation, Jindal Stainless Ltd (JSL.NS) is overvalued by 9.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 454.01 - 629.54 | 527.19 | -9.0% |
| DCF (Growth 10y) | 610.11 - 815.65 | 696.74 | 20.2% |
| DCF (EBITDA 5y) | 602.22 - 895.11 | 746.09 | 28.7% |
| DCF (EBITDA 10y) | 712.91 - 1,021.06 | 858.10 | 48.1% |
| Fair Value | 733.00 - 733.00 | 733.00 | 26.47% |
| P/E | 255.08 - 585.71 | 422.96 | -27.0% |
| EV/EBITDA | 296.01 - 543.95 | 451.96 | -22.0% |
| EPV | 135.80 - 165.69 | 150.74 | -74.0% |
| DDM - Stable | 125.68 - 223.63 | 174.66 | -69.9% |
| DDM - Multi | 369.63 - 507.36 | 427.48 | -26.2% |
| Market Cap (mil) | 477,387.53 |
| Beta | 1.23 |
| Outstanding shares (mil) | 823.65 |
| Enterprise Value (mil) | 520,942.53 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.06% |
| Cost of Debt | 8.79% |
| WACC | 15.86% |