As of 2025-05-10, the Intrinsic Value of Network18 Media & Investments Ltd (NETWORK18.NS) is (93.70) INR. This NETWORK18.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.49 INR, the upside of Network18 Media & Investments Ltd is -320.50%.
The range of the Intrinsic Value is (113.67) - (83.33) INR
Based on its market price of 42.49 INR and our intrinsic valuation, Network18 Media & Investments Ltd (NETWORK18.NS) is overvalued by 320.50%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (113.67) - (83.33) | (93.70) | -320.5% |
| DCF (Growth 10y) | (85.92) - (114.19) | (95.75) | -325.3% |
| DCF (EBITDA 5y) | (60.59) - (61.74) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (68.62) - (70.78) | (1,234.50) | -123450.0% |
| Fair Value | -54.70 - -54.70 | -54.70 | -228.74% |
| P/E | (176.58) - (261.91) | (218.26) | -613.7% |
| EV/EBITDA | (13.54) - 1.72 | (10.70) | -125.2% |
| EPV | (50.81) - (61.52) | (56.17) | -232.2% |
| DDM - Stable | (49.72) - (117.69) | (83.70) | -297.0% |
| DDM - Multi | (25.70) - (50.30) | (34.31) | -180.8% |
| Market Cap (mil) | 65,519.58 |
| Beta | 1.29 |
| Outstanding shares (mil) | 1,542.00 |
| Enterprise Value (mil) | 95,073.28 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.88% |
| Cost of Debt | 6.46% |
| WACC | 12.85% |