Z

Zee Learn Ltd
NSE:ZEELEARN

Watchlist Manager
Zee Learn Ltd
NSE:ZEELEARN
Watchlist
Price: 7.14 INR -3.25% Market Closed
Market Cap: 2.3B INR

Relative Value

The Relative Value of one ZEELEARN stock under the Base Case scenario is 13.6 INR. Compared to the current market price of 7.14 INR, Zee Learn Ltd is Undervalued by 47%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ZEELEARN Relative Value
Base Case
13.6 INR
Undervaluation 47%
Relative Value
Price
Z
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
65
Median 3Y
0.7
Median 5Y
0.8
Industry
1.2
vs History
9
vs Industry
58
Median 3Y
1.4
Median 5Y
-0.4
Industry
15.3
vs History
85
vs Industry
49
Median 3Y
4.2
Median 5Y
4.7
Industry
8.1
vs History
50
vs Industry
23
Median 3Y
11.9
Median 5Y
6.5
Industry
11.2
vs History
41
vs Industry
52
Median 3Y
1.5
Median 5Y
1.1
Industry
1.7
vs History
vs Industry
54
Median 3Y
0.8
Median 5Y
1.2
Industry
1.4
vs History
vs Industry
66
Median 3Y
1.1
Median 5Y
1.7
Industry
2.9
vs History
vs Industry
53
Median 3Y
2.7
Median 5Y
9.1
Industry
7.5
vs History
vs Industry
51
Median 3Y
-0.7
Median 5Y
-0.4
Industry
10.7
vs History
vs Industry
37
Median 3Y
5.7
Median 5Y
8.4
Industry
8.3
vs History
vs Industry
37
Median 3Y
6
Median 5Y
9.2
Industry
9.8
vs History
vs Industry
71
Median 3Y
0.3
Median 5Y
0.4
Industry
1.2

Multiples Across Competitors

ZEELEARN Competitors Multiples
Zee Learn Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Zee Learn Ltd
NSE:ZEELEARN
2.3B INR 0.6 26.3 -0.8 -1.3
ZA
Advtech Ltd
JSE:ADH
20.5B Zac 0 0 0 0
ZA
Stadio Holdings Ltd
JSE:SDO
11.1B Zac 0 0 0 0
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9B USD 1.8 24.7 9.9 9.9
US
Duolingo Inc
NASDAQ:DUOL
8.9B USD 9.2 23 61.4 69.2
ZA
Curro Holdings Ltd
JSE:COH
8.8B Zac 0 0 0 0
CN
TAL Education Group
NYSE:TAL
6.9B USD 2.6 40.1 47.4 47.4
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
5.8B USD 2 29.2 15.8 20.3
US
Laureate Education Inc
NASDAQ:LAUR
5B USD 3.1 24.5 11.5 12.7
US
Graham Holdings Co
NYSE:GHC
4.7B USD 1 6.5 9.1 13.5
US
Grand Canyon Education Inc
NASDAQ:LOPE
4.7B USD 4.3 22.3 13.2 15
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Z
Zee Learn Ltd
NSE:ZEELEARN
Average EV/EBITDA: 24.1
Negative Multiple: -0.8
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.9
18%
0.6
US
Duolingo Inc
NASDAQ:DUOL
61.4
87%
0.7
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
47.4
129%
0.4
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
15.8
21%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
11.5
14%
0.8
US
Graham Holdings Co
NYSE:GHC
9.1
0%
N/A
US
Grand Canyon Education Inc
NASDAQ:LOPE
13.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Z
Zee Learn Ltd
NSE:ZEELEARN
Average EV/EBIT: 26.9
Negative Multiple: -1.3
N/A N/A
ZA
A
Advtech Ltd
JSE:ADH
Not Available
13%
N/A
ZA
S
Stadio Holdings Ltd
JSE:SDO
Not Available N/A N/A
CN
New Oriental Education & Technology Group Inc
NYSE:EDU
9.9
20%
0.5
US
Duolingo Inc
NASDAQ:DUOL
69.2
71%
1
ZA
C
Curro Holdings Ltd
JSE:COH
Not Available N/A N/A
CN
TAL Education Group
NYSE:TAL
47.4
N/A N/A
US
Bright Horizons Family Solutions Inc
NYSE:BFAM
20.3
24%
0.8
US
Laureate Education Inc
NASDAQ:LAUR
12.7
15%
0.8
US
Graham Holdings Co
NYSE:GHC
13.5
10%
1.4
US
Grand Canyon Education Inc
NASDAQ:LOPE
15
N/A N/A