As of 2025-08-02, the Intrinsic Value of Info Edge (India) Ltd (NAUKRI.NS) is 399.55 INR. This NAUKRI.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,367.90 INR, the upside of Info Edge (India) Ltd is -70.80%.
The range of the Intrinsic Value is 331.81 - 509.66 INR
Based on its market price of 1,367.90 INR and our intrinsic valuation, Info Edge (India) Ltd (NAUKRI.NS) is overvalued by 70.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 331.81 - 509.66 | 399.55 | -70.8% |
| DCF (Growth 10y) | 422.40 - 633.37 | 503.58 | -63.2% |
| DCF (EBITDA 5y) | 616.97 - 796.71 | 709.92 | -48.1% |
| DCF (EBITDA 10y) | 663.39 - 904.22 | 780.75 | -42.9% |
| Fair Value | 371.67 - 371.67 | 371.67 | -72.83% |
| P/E | 385.94 - 948.85 | 563.24 | -58.8% |
| EV/EBITDA | 534.86 - 903.90 | 672.18 | -50.9% |
| EPV | 76.64 - 92.64 | 84.64 | -93.8% |
| DDM - Stable | 88.95 - 186.48 | 137.72 | -89.9% |
| DDM - Multi | 255.28 - 406.81 | 313.02 | -77.1% |
| Market Cap (mil) | 885,263.80 |
| Beta | 1.58 |
| Outstanding shares (mil) | 647.17 |
| Enterprise Value (mil) | 885,266.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.44% |
| Cost of Debt | 13.00% |
| WACC | 13.43% |