540821.BO Intrinsic
Value
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%.
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% |