As of 2025-05-17, the Intrinsic Value of Just Dial Ltd (JUSTDIAL.NS) is 349.11 INR. This JUSTDIAL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 951.85 INR, the upside of Just Dial Ltd is -63.30%.
The range of the Intrinsic Value is 277.31 - 479.42 INR
Based on its market price of 951.85 INR and our intrinsic valuation, Just Dial Ltd (JUSTDIAL.NS) is overvalued by 63.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 277.31 - 479.42 | 349.11 | -63.3% |
| DCF (Growth 10y) | 328.71 - 546.02 | 406.87 | -57.3% |
| DCF (EBITDA 5y) | 281.70 - 465.57 | 330.80 | -65.2% |
| DCF (EBITDA 10y) | 331.90 - 533.55 | 391.71 | -58.8% |
| Fair Value | 1,717.43 - 1,717.43 | 1,717.43 | 80.43% |
| P/E | 959.01 - 1,651.49 | 1,346.54 | 41.5% |
| EV/EBITDA | 248.01 - 457.04 | 337.26 | -64.6% |
| EPV | 182.09 - 235.18 | 208.64 | -78.1% |
| DDM - Stable | 423.40 - 990.46 | 706.93 | -25.7% |
| DDM - Multi | 492.42 - 922.52 | 644.83 | -32.3% |
| Market Cap (mil) | 80,945.32 |
| Beta | 0.87 |
| Outstanding shares (mil) | 85.04 |
| Enterprise Value (mil) | 81,840.73 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.80% |
| Cost of Debt | 5.00% |
| WACC | 12.69% |