As of 2025-09-13, the Intrinsic Value of Jindal Drilling and Industries Ltd (JINDRILL.NS) is 379.30 INR. This JINDRILL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 601.15 INR, the upside of Jindal Drilling and Industries Ltd is -36.90%.
The range of the Intrinsic Value is 315.93 - 478.18 INR
Based on its market price of 601.15 INR and our intrinsic valuation, Jindal Drilling and Industries Ltd (JINDRILL.NS) is overvalued by 36.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 315.93 - 478.18 | 379.30 | -36.9% |
| DCF (Growth 10y) | 356.39 - 523.54 | 422.37 | -29.7% |
| DCF (EBITDA 5y) | 996.99 - 1,367.83 | 1,210.12 | 101.3% |
| DCF (EBITDA 10y) | 836.82 - 1,244.29 | 1,049.38 | 74.6% |
| Fair Value | 1,862.41 - 1,862.41 | 1,862.41 | 209.81% |
| P/E | 777.12 - 1,256.01 | 1,019.73 | 69.6% |
| EV/EBITDA | 715.39 - 1,461.00 | 1,121.83 | 86.6% |
| EPV | (24.85) - (25.40) | (25.13) | -104.2% |
| DDM - Stable | 350.68 - 689.28 | 519.98 | -13.5% |
| DDM - Multi | 394.19 - 621.32 | 483.90 | -19.5% |
| Market Cap (mil) | 17,421.33 |
| Beta | 1.19 |
| Outstanding shares (mil) | 28.98 |
| Enterprise Value (mil) | 18,078.83 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.30% |
| Cost of Debt | 5.73% |
| WACC | 13.40% |