As of 2025-07-22, the Intrinsic Value of Jubilant Foodworks Ltd (JUBLFOOD.NS) is 125.73 INR. This JUBLFOOD.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 679.35 INR, the upside of Jubilant Foodworks Ltd is -81.50%.
The range of the Intrinsic Value is 80.99 - 216.46 INR
Based on its market price of 679.35 INR and our intrinsic valuation, Jubilant Foodworks Ltd (JUBLFOOD.NS) is overvalued by 81.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 80.99 - 216.46 | 125.73 | -81.5% |
| DCF (Growth 10y) | 134.79 - 318.62 | 196.05 | -71.1% |
| DCF (EBITDA 5y) | 187.67 - 404.56 | 252.66 | -62.8% |
| DCF (EBITDA 10y) | 217.08 - 485.15 | 300.48 | -55.8% |
| Fair Value | 16.02 - 16.02 | 16.02 | -97.64% |
| P/E | 96.40 - 213.91 | 147.66 | -78.3% |
| EV/EBITDA | 136.80 - 463.84 | 279.68 | -58.8% |
| EPV | 136.28 - 210.39 | 173.34 | -74.5% |
| DDM - Stable | 17.91 - 44.44 | 31.17 | -95.4% |
| DDM - Multi | 64.57 - 124.69 | 85.12 | -87.5% |
| Market Cap (mil) | 446,760.94 |
| Beta | 1.20 |
| Outstanding shares (mil) | 657.63 |
| Enterprise Value (mil) | 488,936.84 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.51% |
| Cost of Debt | 6.30% |
| WACC | 12.76% |