NIITLTD.NS
NIIT Ltd
Price:  
112.22 
INR
Volume:  
497,295.00
India | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NIITLTD.NS Intrinsic Value

-55.90 %
Upside

What is the intrinsic value of NIITLTD.NS?

As of 2025-09-02, the Intrinsic Value of NIIT Ltd (NIITLTD.NS) is 49.50 INR. This NIITLTD.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 112.22 INR, the upside of NIIT Ltd is -55.90%.

The range of the Intrinsic Value is 40.47 - 65.40 INR

Is NIITLTD.NS undervalued or overvalued?

Based on its market price of 112.22 INR and our intrinsic valuation, NIIT Ltd (NIITLTD.NS) is overvalued by 55.90%.

112.22 INR
Stock Price
49.50 INR
Intrinsic Value
Intrinsic Value Details

NIITLTD.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 40.47 - 65.40 49.50 -55.9%
DCF (Growth 10y) 51.10 - 82.28 62.51 -44.3%
DCF (EBITDA 5y) 83.15 - 110.96 96.87 -13.7%
DCF (EBITDA 10y) 78.96 - 114.70 95.43 -15.0%
Fair Value 84.77 - 84.77 84.77 -24.46%
P/E 58.39 - 91.27 74.20 -33.9%
EV/EBITDA 72.21 - 110.22 93.72 -16.5%
EPV 26.05 - 32.93 29.49 -73.7%
DDM - Stable 17.58 - 40.03 28.81 -74.3%
DDM - Multi 33.90 - 60.53 43.51 -61.2%

NIITLTD.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,267.53
Beta 2.14
Outstanding shares (mil) 136.05
Enterprise Value (mil) 14,764.95
Market risk premium 8.31%
Cost of Equity 14.56%
Cost of Debt 5.73%
WACC 14.50%