₹186.64
Below FV▲ +46.2% against the close used
Model range ₹16.62 – ₹716.52
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹16.62Fair value₹186.64Bull₹716.52
FairClose
52-week traded range
52W low ₹122.2352W high ₹164.93
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Navneet Education Ltd closed at ₹127.69, 31.6% below the consensus fair value of ₹186.64 drawn from 10 valuation models.
Financial DNA score 67/100 — Strong. P/E of 22.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹185.52
+45.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹108.26
-15.2%
√(22.5 × EPS × BVPS)
EPS=15.91, BVPS=32.74 · outside Graham range (P/E 22.6, P/B 3.9) — asset-light, treat as a rough floor
Graham Formula
₹716.52
+461.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹104.37
-18.3%
EPS × 6.56x (sector P/E)
EPS=15.91, Sector P/E=6.56x
Peter Lynch (PEG)
₹329.34
+157.9%
EPS × Growth% (PEG = 1 is fair)
EPS=15.91, g=20.7%
EV/EBITDA
₹278.77
+118.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.49B
Dividend Discount (DDM)
₹162.04
+26.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3, r=10%, g=8%
Book Value (P/B)
₹16.62
-87.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=32.74, ROE=8%, g=6%, r=10%
Reverse DCF
₹127.69
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.4% | Historical: 20.7%
Margin of Safety
₹209.00
+63.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=278.67, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.