As of 2025-05-29, the Intrinsic Value of Zee Entertainment Enterprises Ltd (ZEEL.NS) is 101.40 INR. This ZEEL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 128.36 INR, the upside of Zee Entertainment Enterprises Ltd is -21.00%.
The range of the Intrinsic Value is 88.79 - 119.61 INR
Based on its market price of 128.36 INR and our intrinsic valuation, Zee Entertainment Enterprises Ltd (ZEEL.NS) is overvalued by 21.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 88.79 - 119.61 | 101.40 | -21.0% |
| DCF (Growth 10y) | 99.47 - 129.79 | 112.05 | -12.7% |
| DCF (EBITDA 5y) | 120.74 - 146.80 | 137.41 | 7.0% |
| DCF (EBITDA 10y) | 118.15 - 147.10 | 134.27 | 4.6% |
| Fair Value | 176.86 - 176.86 | 176.86 | 37.78% |
| P/E | 111.92 - 193.13 | 132.02 | 2.9% |
| EV/EBITDA | 97.05 - 180.85 | 129.91 | 1.2% |
| EPV | 104.48 - 121.65 | 113.07 | -11.9% |
| DDM - Stable | 33.05 - 60.52 | 46.79 | -63.6% |
| DDM - Multi | 59.54 - 84.61 | 69.90 | -45.5% |
| Market Cap (mil) | 123,292.34 |
| Beta | 1.41 |
| Outstanding shares (mil) | 960.52 |
| Enterprise Value (mil) | 114,001.34 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.25% |
| Cost of Debt | 20.14% |
| WACC | 16.18% |