As of 2025-05-26, the Intrinsic Value of Navneet Education Ltd (NAVNETEDUL.NS) is 93.50 INR. This NAVNETEDUL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 142.17 INR, the upside of Navneet Education Ltd is -34.20%.
The range of the Intrinsic Value is 77.90 - 118.99 INR
Based on its market price of 142.17 INR and our intrinsic valuation, Navneet Education Ltd (NAVNETEDUL.NS) is overvalued by 34.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 77.90 - 118.99 | 93.50 | -34.2% |
| DCF (Growth 10y) | 92.32 - 136.97 | 109.51 | -23.0% |
| DCF (EBITDA 5y) | 105.57 - 150.11 | 125.30 | -11.9% |
| DCF (EBITDA 10y) | 107.50 - 155.44 | 128.08 | -9.9% |
| Fair Value | 909.52 - 909.52 | 909.52 | 539.74% |
| P/E | 97.28 - 440.21 | 234.35 | 64.8% |
| EV/EBITDA | 85.25 - 158.76 | 121.99 | -14.2% |
| EPV | 65.33 - 82.71 | 74.02 | -47.9% |
| DDM - Stable | 157.77 - 327.30 | 242.53 | 70.6% |
| DDM - Multi | 62.25 - 101.72 | 77.34 | -45.6% |
| Market Cap (mil) | 31,449.43 |
| Beta | 0.41 |
| Outstanding shares (mil) | 221.21 |
| Enterprise Value (mil) | 30,470.53 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.57% |
| Cost of Debt | 6.48% |
| WACC | 15.65% |