As of 2026-04-03, the Intrinsic Value of Navneet Education Ltd (NAVNETEDUL.NS) is 228.04 INR. This NAVNETEDUL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 129.60 INR, the upside of Navneet Education Ltd is 76.00%.
The range of the Intrinsic Value is 203.85 - 260.26 INR
Based on its market price of 129.60 INR and our intrinsic valuation, Navneet Education Ltd (NAVNETEDUL.NS) is undervalued by 76.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 203.85 - 260.26 | 228.04 | 76.0% |
| DCF (Growth 10y) | 230.09 - 291.17 | 256.46 | 97.9% |
| DCF (EBITDA 5y) | 239.74 - 294.18 | 262.02 | 102.2% |
| DCF (EBITDA 10y) | 246.85 - 307.53 | 272.64 | 110.4% |
| Fair Value | 408.22 - 408.22 | 408.22 | 214.98% |
| P/E | 131.94 - 267.76 | 201.63 | 55.6% |
| EV/EBITDA | 77.96 - 319.65 | 164.35 | 26.8% |
| EPV | 73.31 - 88.12 | 80.72 | -37.7% |
| DDM - Stable | 64.79 - 111.10 | 87.95 | -32.1% |
| DDM - Multi | 135.93 - 185.50 | 157.11 | 21.2% |
| Market Cap (mil) | 28,668.82 |
| Beta | 0.95 |
| Outstanding shares (mil) | 221.21 |
| Enterprise Value (mil) | 26,358.82 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.93% |
| Cost of Debt | 6.85% |
| WACC | 15.19% |