As of 2025-07-01, the Intrinsic Value of JSW Energy Ltd (JSWENERGY.NS) is 190.88 INR. This JSWENERGY.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 522.10 INR, the upside of JSW Energy Ltd is -63.40%.
The range of the Intrinsic Value is 83.15 - 409.38 INR
Based on its market price of 522.10 INR and our intrinsic valuation, JSW Energy Ltd (JSWENERGY.NS) is overvalued by 63.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 83.15 - 409.38 | 190.88 | -63.4% |
| DCF (Growth 10y) | 307.16 - 890.71 | 500.49 | -4.1% |
| DCF (EBITDA 5y) | 630.25 - 865.10 | 746.39 | 43.0% |
| DCF (EBITDA 10y) | 825.28 - 1,338.80 | 1,060.44 | 103.1% |
| Fair Value | 234.59 - 234.59 | 234.59 | -55.07% |
| P/E | 163.43 - 230.81 | 185.29 | -64.5% |
| EV/EBITDA | 96.73 - 288.65 | 163.46 | -68.7% |
| EPV | (206.61) - (185.25) | (195.93) | -137.5% |
| DDM - Stable | 55.03 - 148.23 | 101.63 | -80.5% |
| DDM - Multi | 173.44 - 382.07 | 240.63 | -53.9% |
| Market Cap (mil) | 911,195.00 |
| Beta | 1.03 |
| Outstanding shares (mil) | 1,745.25 |
| Enterprise Value (mil) | 1,366,095.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.50% |
| Cost of Debt | 13.20% |
| WACC | 13.42% |