JYOTHYLAB.NS
Jyothy Labs Ltd
Price:  
352.4 
INR
Volume:  
5,043,129
India | Household Products

JYOTHYLAB.NS Intrinsic Value

-50.7 %
Upside

What is the intrinsic value of JYOTHYLAB.NS?

As of 2025-07-08, the Intrinsic Value of Jyothy Labs Ltd (JYOTHYLAB.NS) is 173.62 INR. This JYOTHYLAB.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 352.40 INR, the upside of Jyothy Labs Ltd is -50.7%.

The range of the Intrinsic Value is 148.97 - 210.21 INR.

Is JYOTHYLAB.NS undervalued or overvalued?

Based on its market price of 352.40 INR and our intrinsic valuation, Jyothy Labs Ltd (JYOTHYLAB.NS) is overvalued by 50.7%.

352.40 INR
Stock Price
173.62 INR
Intrinsic Value
Intrinsic Value Details

JYOTHYLAB.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 148.97 - 210.21 173.62 -50.7%
DCF (Growth Exit 10Y) 193.75 - 269 224.37 -36.3%
DCF (EBITDA Exit 5Y) 216.21 - 312.21 250.50 -28.9%
DCF (EBITDA Exit 10Y) 245.95 - 357.77 287.47 -18.4%
Peter Lynch Fair Value 203.14 - 203.14 203.14 -42.35%
P/E Multiples 128.32 - 291.8 212.49 -39.7%
EV/EBITDA Multiples 149.92 - 215.37 179.27 -49.1%
Earnings Power Value 79.8 - 94.7 87.25 -75.2%
Dividend Discount Model - Stable 49.49 - 94.91 72.20 -79.5%
Dividend Discount Model - Multi Stages 112.18 - 164.02 133.04 -62.2%

JYOTHYLAB.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)129,405
Beta0.94
Outstanding shares (mil)367
Enterprise Value (mil)128,539
Market risk premium8.8%
Cost of Equity15.45%
Cost of Debt6.2%
WACC15.4%