As of 2025-05-10, the Intrinsic Value of Jindal Stainless (Hisar) Ltd (JSLHISAR.NS) is 318.45 INR. This JSLHISAR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 570.00 INR, the upside of Jindal Stainless (Hisar) Ltd is -44.10%.
The range of the Intrinsic Value is 273.51 - 382.93 INR
Based on its market price of 570.00 INR and our intrinsic valuation, Jindal Stainless (Hisar) Ltd (JSLHISAR.NS) is overvalued by 44.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 273.51 - 382.93 | 318.45 | -44.1% |
| DCF (Growth 10y) | 282.06 - 370.25 | 318.89 | -44.1% |
| DCF (EBITDA 5y) | 423.17 - 579.82 | 504.51 | -11.5% |
| DCF (EBITDA 10y) | 356.15 - 478.30 | 416.02 | -27.0% |
| Fair Value | 1,567.19 - 1,567.19 | 1,567.19 | 174.95% |
| P/E | 660.16 - 1,003.00 | 838.52 | 47.1% |
| EV/EBITDA | 521.27 - 716.05 | 616.15 | 8.1% |
| EPV | 237.23 - 284.99 | 261.11 | -54.2% |
| DDM - Stable | 276.48 - 497.61 | 387.05 | -32.1% |
| DDM - Multi | 275.96 - 385.03 | 321.44 | -43.6% |
| Market Cap (mil) | 134,482.95 |
| Beta | 1.73 |
| Outstanding shares (mil) | 235.93 |
| Enterprise Value (mil) | 145,119.16 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.10% |
| Cost of Debt | 9.10% |
| WACC | 15.87% |