NETWORK18.NS Intrinsic
Value
What is the intrinsic value of NETWORK18.NS?
As of 2026-04-05, the Intrinsic Value of Network18 Media & Investments Ltd (NETWORK18.NS) is
4.94 INR. This NETWORK18.NS valuation is based on the model Peter Lynch Fair Value.
With the current market price of 29.93 INR, the upside of Network18 Media & Investments Ltd is
-83.49%.
Is NETWORK18.NS undervalued or overvalued?
Based on its market price of 29.93 INR and our intrinsic valuation, Network18 Media & Investments Ltd (NETWORK18.NS) is overvalued by 83.49%.
NETWORK18.NS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(29.65) - (22.66) |
(24.61) |
-182.2% |
| DCF (Growth 10y) |
(33.39) - (58.44) |
(40.43) |
-235.1% |
| DCF (EBITDA 5y) |
(16.50) - (15.54) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(25.97) - (28.41) |
(1,234.50) |
-123450.0% |
| Fair Value |
4.94 - 4.94 |
4.94 |
-83.49% |
| P/E |
9.65 - 17.20 |
12.70 |
-57.6% |
| EV/EBITDA |
(17.49) - 6.15 |
(7.94) |
-126.5% |
| EPV |
(57.83) - (76.28) |
(67.06) |
-324.0% |
| DDM - Stable |
4.51 - 13.97 |
9.24 |
-69.1% |
| DDM - Multi |
(6.91) - (17.67) |
(10.04) |
-133.6% |
NETWORK18.NS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
46,152.06 |
| Beta |
1.29 |
| Outstanding shares (mil) |
1,542.00 |
| Enterprise Value (mil) |
78,257.76 |
| Market risk premium |
8.31% |
| Cost of Equity |
14.86% |
| Cost of Debt |
6.46% |
| WACC |
11.41% |