As of 2026-05-27, the Intrinsic Value of Jay Ushin Ltd (513252.BO) is 1,076.60 INR. This 513252.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 948.00 INR, the upside of Jay Ushin Ltd is 13.60%.
The range of the Intrinsic Value is 849.43 - 1,433.18 INR
Based on its market price of 948.00 INR and our intrinsic valuation, Jay Ushin Ltd (513252.BO) is undervalued by 13.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 849.43 - 1,433.18 | 1,076.60 | 13.6% |
| DCF (Growth 10y) | 1,113.49 - 1,769.12 | 1,372.06 | 44.7% |
| DCF (EBITDA 5y) | 1,792.41 - 2,447.94 | 2,109.46 | 122.5% |
| DCF (EBITDA 10y) | 1,768.28 - 2,605.54 | 2,151.29 | 126.9% |
| Fair Value | 991.56 - 991.56 | 991.56 | 4.59% |
| P/E | 740.10 - 1,134.56 | 943.15 | -0.5% |
| EV/EBITDA | 856.65 - 1,286.33 | 1,056.70 | 11.5% |
| EPV | 166.76 - 296.08 | 231.42 | -75.6% |
| DDM - Stable | 144.95 - 298.54 | 221.74 | -76.6% |
| DDM - Multi | 551.42 - 920.42 | 692.76 | -26.9% |
| Market Cap (mil) | 3,659.28 |
| Beta | 0.29 |
| Outstanding shares (mil) | 3.86 |
| Enterprise Value (mil) | 4,756.13 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.56% |
| Cost of Debt | 10.46% |
| WACC | 14.74% |