The Discounted Cash Flow (DCF) valuation of Next Mediaworks Ltd (NEXTMEDIA.NS) is (111.41) INR. With the latest stock price at 7.12 INR, the upside of Next Mediaworks Ltd based on DCF is -1664.7%.
Based on the latest price of 7.12 INR and our DCF valuation, Next Mediaworks Ltd (NEXTMEDIA.NS) is a sell. selling NEXTMEDIA.NS stocks now will result in a potential gain of 1664.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.8% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (301.67) - (80.27) | (111.41) |
| Upside | -4337.0% - -1227.3% | -1664.7% |