As of 2025-06-18, the Intrinsic Value of Navneet Education Ltd (NAVNETEDUL.NS) is 228.98 INR. This NAVNETEDUL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 140.51 INR, the upside of Navneet Education Ltd is 63.00%.
The range of the Intrinsic Value is 198.43 - 272.84 INR
Based on its market price of 140.51 INR and our intrinsic valuation, Navneet Education Ltd (NAVNETEDUL.NS) is undervalued by 63.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 198.43 - 272.84 | 228.98 | 63.0% |
| DCF (Growth 10y) | 222.51 - 306.53 | 257.20 | 83.0% |
| DCF (EBITDA 5y) | 264.72 - 333.12 | 297.60 | 111.8% |
| DCF (EBITDA 10y) | 255.19 - 342.11 | 294.43 | 109.5% |
| Fair Value | 857.11 - 857.11 | 857.11 | 510.00% |
| P/E | 360.76 - 446.38 | 399.34 | 184.2% |
| EV/EBITDA | 90.60 - 355.69 | 218.12 | 55.2% |
| EPV | 62.23 - 81.86 | 72.05 | -48.7% |
| DDM - Stable | 116.10 - 215.59 | 165.85 | 18.0% |
| DDM - Multi | 114.53 - 176.57 | 139.67 | -0.6% |
| Market Cap (mil) | 31,082.22 |
| Beta | 0.42 |
| Outstanding shares (mil) | 221.21 |
| Enterprise Value (mil) | 30,103.32 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.99% |
| Cost of Debt | 7.94% |
| WACC | 17.04% |