JSW Infrastructure

India's Port Modernization And Logistics Reforms Will Drive Success

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Consensus Narrative from 13 Analysts

Published

02 Feb 25

Updated

01 May 25

AnalystConsensusTarget's Fair Value

₹343.77

5.1% undervalued

04 Sep

₹326.20

1Y

-2.9%

7D

4.2%

Loading

1Y

-2.9%

7D

4.2%

Edit anytime before May 12 5:57 AM. Then post Updates to your followers.

Author's Valuation

₹343.8

5.1% undervalued

AnalystConsensusTarget Fair Value

Shared on01 May 25
Fair value Decreased 2.64%

Shared on23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on17 Apr 25
Fair value Decreased 0.13%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on02 Apr 25
Fair value Increased 4.32%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on26 Mar 25
Fair value Increased 0.80%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on12 Mar 25
Fair value Increased 0.97%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

₹343.77

5.1% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

23.01%

Infrastructure revenue growth rate

0.29%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

16.79%

Calculation

₹22.06b

Earnings '28

x

52.09x

PE Ratio '28

=

₹1.15t

Market Cap '28

₹1.15t

Market Cap '28

/

2.13b

No. shares '28

=

₹540.39

Share Price '28

₹540.39 Share Price '28

Discounted to 2025 @ 16.39% p.a.

=

₹342.76

Fair Value '25