As of 2026-04-03, the Intrinsic Value of Zee Learn Ltd (ZEELEARN.NS) is 21.37 INR. This ZEELEARN.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.74 INR, the upside of Zee Learn Ltd is 350.80%.
The range of the Intrinsic Value is 14.65 - 32.94 INR
Based on its market price of 4.74 INR and our intrinsic valuation, Zee Learn Ltd (ZEELEARN.NS) is undervalued by 350.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.65 - 32.94 | 21.37 | 350.8% |
| DCF (Growth 10y) | 19.57 - 40.64 | 27.34 | 476.8% |
| DCF (EBITDA 5y) | 10.90 - 23.78 | 15.90 | 235.4% |
| DCF (EBITDA 10y) | 16.83 - 32.72 | 23.01 | 385.4% |
| Fair Value | 1.53 - 1.53 | 1.53 | -67.81% |
| P/E | 4.66 - 13.38 | 8.89 | 87.6% |
| EV/EBITDA | 11.74 - 30.27 | 16.44 | 246.8% |
| EPV | 14.46 - 27.13 | 20.80 | 338.7% |
| DDM - Stable | 0.96 - 1.70 | 1.33 | -72.0% |
| DDM - Multi | 2.43 - 3.52 | 2.89 | -39.0% |
| Market Cap (mil) | 1,550.26 |
| Beta | 1.26 |
| Outstanding shares (mil) | 327.06 |
| Enterprise Value (mil) | 5,682.76 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.75% |
| Cost of Debt | 5.73% |
| WACC | 8.34% |