As of 2025-05-10, the Intrinsic Value of TV18 Broadcast Ltd (TV18BRDCST.NS) is 35.57 INR. This TV18BRDCST.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.75 INR, the upside of TV18 Broadcast Ltd is -22.30%.
The range of the Intrinsic Value is 28.57 - 45.59 INR
Based on its market price of 45.75 INR and our intrinsic valuation, TV18 Broadcast Ltd (TV18BRDCST.NS) is overvalued by 22.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.57 - 45.59 | 35.57 | -22.3% |
| DCF (Growth 10y) | 44.40 - 64.77 | 52.86 | 15.6% |
| DCF (EBITDA 5y) | 57.92 - 73.14 | 68.41 | 49.5% |
| DCF (EBITDA 10y) | 70.55 - 91.61 | 83.34 | 82.2% |
| Fair Value | -4.17 - -4.17 | -4.17 | -109.12% |
| P/E | (11.03) - 28.45 | 5.64 | -87.7% |
| EV/EBITDA | (6.47) - 68.41 | 23.34 | -49.0% |
| EPV | (8.65) - (8.73) | (8.69) | -119.0% |
| DDM - Stable | (3.06) - (5.35) | (4.21) | -109.2% |
| DDM - Multi | 24.75 - 34.39 | 28.84 | -37.0% |
| Market Cap (mil) | 78,431.97 |
| Beta | 1.23 |
| Outstanding shares (mil) | 1,714.36 |
| Enterprise Value (mil) | 92,307.47 |
| Market risk premium | 8.31% |
| Cost of Equity | 19.55% |
| Cost of Debt | 6.82% |
| WACC | 13.73% |