As of 2025-05-17, the Intrinsic Value of SJVN Ltd (SJVN.NS) is 181.98 INR. This SJVN.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 104.20 INR, the upside of SJVN Ltd is 74.60%.
The range of the Intrinsic Value is 107.60 - 276.67 INR
Based on its market price of 104.20 INR and our intrinsic valuation, SJVN Ltd (SJVN.NS) is undervalued by 74.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (209.13) - (115.65) | (141.15) | -235.5% |
| DCF (Growth 10y) | (74.72) - (60.75) | (71.93) | -169.0% |
| DCF (EBITDA 5y) | 107.60 - 276.67 | 181.98 | 74.6% |
| DCF (EBITDA 10y) | 116.90 - 425.27 | 238.62 | 129.0% |
| Fair Value | 13.21 - 13.21 | 13.21 | -87.32% |
| P/E | 62.48 - 84.63 | 75.90 | -27.2% |
| EV/EBITDA | 4.02 - 130.53 | 66.53 | -36.1% |
| EPV | (81.79) - (102.44) | (92.12) | -188.4% |
| DDM - Stable | 11.19 - 31.87 | 21.53 | -79.3% |
| DDM - Multi | 46.17 - 99.44 | 62.79 | -39.7% |
| Market Cap (mil) | 409,485.16 |
| Beta | 1.57 |
| Outstanding shares (mil) | 3,929.80 |
| Enterprise Value (mil) | 608,187.20 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.99% |
| Cost of Debt | 11.34% |
| WACC | 13.60% |