EN DE

Jubilant Foodworks Limited (JUBLFOOD) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹284B (≈ $3.0B) · ISIN INE797F01020

What is Jubilant Foodworks Limited really worth?

JF Jubilant Foodworks Limited JUBLFOOD · NSE
Price₹482.70
Fair Value₹143.33
Upside−70.3%
Quality60/100

A solid business, but trading 237% above our fair value of ₹143.33.

Watch Jubilant Foodworks Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Healthy Growth (revenue 5y +23.5 %/yr)
Low debt · generates free cash flow

Risks

!Thin margins · 4.5% net margin
!Mixed vs. peers (7/14)
!Moderate moat 51/100
!Weak on dividend: 5 out of 100

For context

·0.25% dividend yield
Evidence: High Range ₹107.50 – ₹206.15

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 22 days ago

Share price −0.5% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (₹206.15). The favourable scenario is already priced in.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹107.50 to ₹206.15) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

₹897.56 ₹412.30 Fair Value ₹143.33 May 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹412.30 – ₹897.56 · fair‑value band ₹107.50 – ₹206.15 · the ₹482.70 price screens above the ₹143.33 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Jubilant Foodworks Limited (JUBLFOOD) currently trades at ₹482.70, while our model-based Fair Value estimate is ₹143.33, implying the stock looks roughly 236.8% overvalued today. The Quality Score stands at 60/100 (solid quality), in the Consumer Cyclical sector. Bull case: the DCF Models group reads highest at a median of ₹293.46 per share, and 1 of the 26 models we run sit above the ₹482.70 price. Bear case: the Dividend Discount group reads lowest at ₹21.23, and 25 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Jubilant Foodworks Limited generated revenue of ₹95.1B at a net margin of 4.5%. Revenue grew 20.3% year over year. It earns a return on equity of 16.9%. Net debt stands at ₹46.7B. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹107.50 (bear case) to ₹206.15 (bull case); at ₹482.70, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 32% below its 52-week high and 18% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at −47% fair-value upside, at −70%, JUBLFOOD screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2026 figures, and about 5 months have passed since. In that time the company retained roughly ₹1.93 per share, which is 1.3 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF ₹220.92 ₹385.28 ₹865.73 74
EPV ₹116.19 ₹136.97 ₹155.45 74
Growth DCF ₹211.44 ₹435.93 ₹881.48 73
All 26 models by family
DCF Models
FCF DCF ₹220.92 ₹385.28 ₹865.73 74
Owner Earnings ₹96.13 ₹226.16 ₹510.14 70
5Y Revenue Exit ₹152.00 ₹275.80 ₹510.35 69
5Y EBITDA Exit ₹245.11 ₹478.39 ₹896.70 71
5Y P/E Exit ₹135.71 ₹258.70 ₹412.92 69
10Y Revenue Exit ₹166.41 ₹324.75 ₹515.58 65
10Y EBITDA Exit ₹238.51 ₹503.66 ₹988.01 64
10Y P/E Exit ₹159.87 ₹293.46 ₹512.86 61
Earnings-Based
Graham-Dodd ₹44.30 ₹306.54 ₹430.04 63
Lynch FV ₹90.34 ₹129.06 ₹167.78 61
PEG = 1.0 ₹90.34 ₹129.06 ₹167.78 57
EPV ₹116.19 ₹136.97 ₹155.45 74
Dividend Discount
Gordon GGM ₹11.87 ₹25.92 ₹43.61 65
DDM Multi-Stage ₹11.87 ₹21.23 ₹27.01 66
Multiples
P/E Multiple ₹107.50 ₹143.33 ₹179.17 63
P/S Multiple ₹83.07 ₹110.76 ₹138.45 58
P/B Multiple ₹83.07 ₹110.76 ₹138.45 55
EV/EBIT ₹189.12 ₹252.69 ₹316.26 66
EV/EBITDA ₹258.22 ₹344.83 ₹431.43 67
EV/Revenue ₹119.90 ₹171.97 ₹224.04 53
Asset-Based
NCAV (Graham) ₹17.43 ₹23.35 ₹34.85 54
Growth DCF
Growth DCF ₹211.44 ₹435.93 ₹881.48 73
Rev-Margin DCF ₹152.00 ₹290.34 ₹495.63 70
Economic Profit
Residual Income ₹45.52 ₹61.94 ₹289.45 64
ROIC Compounder ₹143.03 ₹206.14 ₹294.05 71
Growth Earnings
Growth-Adj P/E ₹126.50 ₹180.72 ₹234.93 67

Widest divergence: DCF Models (₹293.46) versus Dividend Discount (₹21.23). Highest evidence: FCF DCF (74).

Notify me when JUBLFOOD reaches fair value

Put JUBLFOOD on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 84.8
P/S ratio 3.82 P/E × margin
EPS (TTM) ₹5.69 price ÷ EPS = P/E 84.8
Dividend yield 0.2% payout 21.1%
Net margin 4.5% FY2026
Return on equity 16.9% TTM
More key figures
Profitability
Return on assets (EBIT) 10.5% avg 5y
Operating margin 8.0% TTM
Growth
Revenue (TTM) ₹95.1B TTM
Revenue growth (YoY) +20.3% 3y avg +22.6%
EPS growth (YoY) +66.1%
Balance sheet & cash flow
Free cash flow ₹8.8B FY2026
Net debt ₹46.7B FY2026 · ≈ 5.3 yrs of FCF

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 59 · Market factors (momentum, volatility) 43

Profitability 62
Margins and returns on capital today
Quality Growth 73
Are margins and returns improving?
Cashflow 60
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 44
Disciplined investing over empire-building
Low Volatility 81
Calm price path (market factor)
Momentum 35
Price trend over the last 3–12 months (market factor)
52W Momentum 14
Distance to the 52-week high (market factor)
Net Issuance 79
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Jubilant FoodWorks Limited, together with its subsidiaries, engages in food service business in India, Turkey, Bangladesh, Sri Lanka, Azerbaijan, Nepal, and Georgia. The company operates quick service restaurants under the Domino's, Dunkin', Popeyes, Hong's Kitchen, and COFFY brands. It also engages in wholesale and retail sale of food items.

Full company description

Jubilant FoodWorks Limited, together with its subsidiaries, engages in food service business in India, Turkey, Bangladesh, Sri Lanka, Azerbaijan, Nepal, and Georgia. The company operates quick service restaurants under the Domino's, Dunkin', Popeyes, Hong's Kitchen, and COFFY brands. It also engages in wholesale and retail sale of food items. The company was formerly known as Domino's Pizza India Ltd. and changed its name to Jubilant FoodWorks Limited in September 2009. Jubilant FoodWorks Limited was incorporated in 1995 and is headquartered in Noida, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Jubilant Foodworks Limited reported revenue of ₹95.1B in FY2026 versus ₹44.0B in FY2022, a compound +21.3%/yr. Reported net income was ₹4.3B in FY2026, compounding +0.5%/yr from FY2022.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹95.1B
Latest YoY
+16.8%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+22.6%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+23.5%
Avg. revenue growth/yr (21Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+26.0%
Value creation/yr (5Y, in INR) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+9.1% (8.9 + 0.2)
Revenue +21.3%/yr
FY22 ₹44.0B
FY23 ₹51.6B
FY24 ₹56.6B
FY25 ₹81.4B
FY26 ₹95.1B
Net income +0.5%/yr
FY22 ₹4.2B
FY23 ₹3.5B
FY24 ₹4.0B
FY25 ₹2.1B
FY26 ₹4.3B
Character of growth · EPS growth decomposed (2015-2026) +16.4 % p.a.
Revenue per share +14.1 %

of which total revenue +14.1 % · buybacks/dilution +0.0 %

EBIT margin +6.5 %
Tax rate +1.5 %
Residual (interest, one-offs) −5.7 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

JUBLFOOD screens 237% overvalued. Compare with McDonald's Corporation →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Jubilant Foodworks Limited Fair Value". https://www.fairvalue-calculator.com/stock/JUBLFOOD

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Restaurants · 220 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 60 · Above median
Fair Value upside −70% · Bottom 25%
Return on equity (TTM) 17% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 5% · Above median
Operating margin (TTM) 8% · Above median
Revenue growth 20% · Top 25%
Dividend yield (TTM) 0.2% · Bottom 25%
Debt / equity 0.15× · Higher than median

Valuation Multiples vs Restaurants median · lower = cheaper

P/E (TTM) 84.8× · Pricier than 75% of peers
P/B 12.38× · Pricier than 75% of peers
P/S (TTM) 2.98× · Pricier than 75% of peers
P/FCF 0.3× · Cheaper than median
EV/EBITDA 15.0× · Pricier than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 26
FUTURE100 · sector 18
PAST68 · sector 16
HEALTH93 · sector 97
DIVIDEND5 · sector 67

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Restaurants stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
McDonald's Corporation MCD $260.06 $149.03 −43%
Starbucks Corporation SBUX $107.26 $35.83 −67%
Chipotle Mexican Grill, Inc CMG $38.03 $17.92 −53%
Yum! Brands, Inc YUM $153.31 $58.17 −62%
Restaurant Brands International Inc QSR C$104.50 C$36.37 −65%
Darden Restaurants, Inc DRI $218.86 $173.68 −21%
Yum China Holdings YUMC $47.18 $54.27 +15%
Texas Roadhouse, Inc TXRH $198.99 $104.89 −47%
Dutch Bros Inc BROS $51.02 $12.80 −75%
Domino's Pizza, Inc DPZ $332.06 $227.31 −32%

Compare Jubilant Foodworks Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Jubilant Foodworks Limited (JUBLFOOD) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹143.33 versus a price of ₹482.70, about −70% upside (overvalued).
What is the fair value of JUBLFOOD?
Our model-based fair value for Jubilant Foodworks Limited is ₹143.33 (as of Aug 13, 2026), built from audited fundamentals. The current price: ₹482.70.
What is the quality score of JUBLFOOD?
Jubilant Foodworks Limited has a Quality Score of 60/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Jubilant Foodworks Limited (JUBLFOOD)?
Jubilant Foodworks Limited reported trailing-twelve-month revenue of about ₹95.1B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of JUBLFOOD?
The net profit margin of Jubilant Foodworks Limited is about 4.5%, meaning it keeps roughly 4.5% of revenue as net income. Based on the latest reported figures.
Does Jubilant Foodworks Limited pay a dividend?
Jubilant Foodworks Limited currently shows a dividend yield of about 0.25% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch Jubilant Foodworks Limited in the live analysis

One click puts Jubilant Foodworks Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.