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 - Peers Comparison

	Range	Selected	Upside
a
Hindustan Unilever Ltd	690.74 - 1,194.68	867.56	-64.0%
Nafine Chemical Industry Group Co Ltd	7.17 - 16.75	10.56	-6.3%
Ducgiang Chemicals Group JSC	92.15 - 174.82	119.93	35.8%
Transaction Co Ltd	2,342.73 - 4,112.26	2,957.54	20.8%
Eveready Industries India Ltd	152.35 - 262.75	194.17	-39.0%
Farcent Enterprise Co Ltd	64.63 - 101.52	77.51	43.8%
Al-Bad Massuot Yitzhak Ltd	551.66 - 11,631.81	2,916.54	42.1%
Niitaka Co Ltd	1,952.98 - 15,376.72	2,856.77	37.4%
NTPM Holdings Bhd	0.17 - 9.88	0.60	146.1%
Havix Corp	852.14 - 1,582.25	1,087.27	142.2%

JYOTHYLAB.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	129,405
Beta	0.94
Outstanding shares (mil)	367
Enterprise Value (mil)	128,539

Market risk premium	8.8%
Cost of Equity	15.45%
Cost of Debt	6.2%
WACC	15.4%