540821.BO
Sadhna Broadcast Ltd
Price:  
2.61 
INR
Volume:  
33,034.00
India | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

540821.BO Intrinsic Value

204.30 %
Upside

What is the intrinsic value of 540821.BO?

As of 2025-07-09, the Intrinsic Value of Sadhna Broadcast Ltd (540821.BO) is 7.94 INR. This 540821.BO valuation is based on the model Peter Lynch Fair Value. With the current market price of 2.61 INR, the upside of Sadhna Broadcast Ltd is 204.30%.

Is 540821.BO undervalued or overvalued?

Based on its market price of 2.61 INR and our intrinsic valuation, Sadhna Broadcast Ltd (540821.BO) is undervalued by 204.30%.

2.61 INR
Stock Price
7.94 INR
Intrinsic Value
Intrinsic Value Details

540821.BO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (0.24) - (0.08) (0.18) -106.8%
DCF (Growth 10y) (0.27) - (0.17) (0.23) -109.0%
DCF (EBITDA 5y) (0.09) - (0.03) (1,234.50) -123450.0%
DCF (EBITDA 10y) (0.15) - (0.08) (1,234.50) -123450.0%
Fair Value 7.94 - 7.94 7.94 204.30%
P/E 0.39 - 5.48 2.50 -4.1%
EV/EBITDA 0.12 - 2.74 1.40 -46.2%
EPV 9.37 - 11.08 10.22 291.7%
DDM - Stable 2.34 - 5.17 3.76 44.0%
DDM - Multi 0.24 - 0.41 0.30 -88.5%

540821.BO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 261.70
Beta 0.89
Outstanding shares (mil) 100.27
Enterprise Value (mil) 307.30
Market risk premium 8.31%
Cost of Equity 11.51%
Cost of Debt 7.46%
WACC 10.99%