As of 2025-06-28, the Intrinsic Value of Sun Tv Network Ltd (SUNTV.NS) is 351.03 INR. This SUNTV.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 598.55 INR, the upside of Sun Tv Network Ltd is -41.40%.
The range of the Intrinsic Value is 315.39 - 398.98 INR
Based on its market price of 598.55 INR and our intrinsic valuation, Sun Tv Network Ltd (SUNTV.NS) is overvalued by 41.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 315.39 - 398.98 | 351.03 | -41.4% |
| DCF (Growth 10y) | 353.49 - 432.94 | 387.85 | -35.2% |
| DCF (EBITDA 5y) | 440.94 - 519.43 | 487.46 | -18.6% |
| DCF (EBITDA 10y) | 425.03 - 507.34 | 469.06 | -21.6% |
| Fair Value | 216.12 - 216.12 | 216.12 | -63.89% |
| P/E | 596.50 - 858.44 | 721.39 | 20.5% |
| EV/EBITDA | 546.66 - 666.61 | 610.65 | 2.0% |
| EPV | 282.73 - 323.00 | 302.86 | -49.4% |
| DDM - Stable | 191.04 - 332.78 | 261.91 | -56.2% |
| DDM - Multi | 239.57 - 314.01 | 271.29 | -54.7% |
| Market Cap (mil) | 235,876.58 |
| Beta | 0.91 |
| Outstanding shares (mil) | 394.08 |
| Enterprise Value (mil) | 232,881.39 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.76% |
| Cost of Debt | 8.29% |
| WACC | 15.72% |