As of 2025-05-08, the Intrinsic Value of JSW Ispat Special Products Ltd (JSWISPL.NS) is 0.07 INR. This JSWISPL.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 38.90 INR, the upside of JSW Ispat Special Products Ltd is -99.80%.
The range of the Intrinsic Value is (6.07) - 13.15 INR
Based on its market price of 38.90 INR and our intrinsic valuation, JSW Ispat Special Products Ltd (JSWISPL.NS) is overvalued by 99.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (23.38) - (1.74) | (15.11) | -138.9% |
| DCF (Growth 10y) | (13.27) - 11.06 | (3.87) | -110.0% |
| DCF (EBITDA 5y) | (6.07) - 13.15 | 0.07 | -99.8% |
| DCF (EBITDA 10y) | 0.48 - 24.14 | 8.82 | -77.3% |
| Fair Value | -38.19 - -38.19 | -38.19 | -198.18% |
| P/E | (97.01) - (127.10) | (105.79) | -372.0% |
| EV/EBITDA | (41.42) - 10.95 | (18.63) | -147.9% |
| EPV | 10.77 - 26.13 | 18.45 | -52.6% |
| DDM - Stable | (21.85) - (40.24) | (31.05) | -179.8% |
| DDM - Multi | (2.09) - (2.97) | (2.45) | -106.3% |
| Market Cap (mil) | 18,265.42 |
| Beta | 1.45 |
| Outstanding shares (mil) | 469.55 |
| Enterprise Value (mil) | 47,304.72 |
| Market risk premium | 8.31% |
| Cost of Equity | 24.28% |
| Cost of Debt | 7.34% |
| WACC | 12.86% |