As of 2025-09-30, the Intrinsic Value of NIIT Ltd (NIITLTD.NS) is 49.35 INR. This NIITLTD.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 105.26 INR, the upside of NIIT Ltd is -53.10%.
The range of the Intrinsic Value is 38.78 - 70.43 INR
Based on its market price of 105.26 INR and our intrinsic valuation, NIIT Ltd (NIITLTD.NS) is overvalued by 53.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.78 - 70.43 | 49.35 | -53.1% |
| DCF (Growth 10y) | 48.70 - 89.03 | 62.30 | -40.8% |
| DCF (EBITDA 5y) | 79.67 - 101.53 | 90.29 | -14.2% |
| DCF (EBITDA 10y) | 74.73 - 109.30 | 90.27 | -14.2% |
| Fair Value | 84.77 - 84.77 | 84.77 | -19.47% |
| P/E | 55.81 - 80.07 | 67.73 | -35.7% |
| EV/EBITDA | 70.49 - 103.78 | 86.17 | -18.1% |
| EPV | 25.21 - 34.31 | 29.76 | -71.7% |
| DDM - Stable | 16.79 - 43.30 | 30.04 | -71.5% |
| DDM - Multi | 32.08 - 66.05 | 43.36 | -58.8% |
| Market Cap (mil) | 14,320.62 |
| Beta | 2.09 |
| Outstanding shares (mil) | 136.05 |
| Enterprise Value (mil) | 13,818.04 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.59% |
| Cost of Debt | 5.73% |
| WACC | 14.54% |