Jindal Drilling Ind. Ltd

JINDRILL NSE Energy Offshore Support Solution Drilling
₹633.25
-3.20%
Delayed · cached 15 min

Fair value analysis

JINDRILL
Jindal Drilling Ind. Ltd
EnergyOffshore Support Solution Drilling
₹654.20
Close used for this calculation
₹1,122.59Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
86/100
Profitability25/25
Returns18/25
Balance Sheet21/25
Efficiency22/25
Growth20/25
Exceptional
Quality radar
86Prof.25/25Ret.18/25Eff.22/25B.Sht21/25Growth20/25

Consensus fair value

₹1,122.59
Below FV
▲ +71.6% against the close used
Model range ₹630.19 – ₹3,272.75
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹630.19Fair value₹1,122.59Bull₹3,272.75
FairClose
52-week traded range
52W low ₹445.3052W high ₹678.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Jindal Drilling Ind. Ltd closed at ₹654.20, 41.7% below the consensus fair value of ₹1,122.59 drawn from 9 valuation models.

Financial DNA score 86/100 — Exceptional. P/E of 9.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹912.86
+39.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹990.63
+51.4%
√(22.5 × EPS × BVPS)
EPS=72.67, BVPS=600.18
Graham Formula
₹3,272.75
+400.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,315.33
+101.1%
EPS × 18.1x (sector P/E)
EPS=72.67, Sector P/E=18.1x
Peter Lynch (PEG)
₹1,816.75
+177.7%
EPS × Growth% (PEG = 1 is fair)
EPS=72.67, g=25%
EV/EBITDA
₹3,194.71
+388.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.03B
Book Value (P/B)
₹630.19
-3.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=600.18, ROE=10.2%, g=6%, r=10%
Reverse DCF
₹654.20
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.8% | Historical: 25%
Margin of Safety
₹1,217.17
+86.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1622.89, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.