As of 2025-05-31, the Intrinsic Value of TV Today Network Ltd (TVTODAY.NS) is 85.88 INR. This TVTODAY.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 169.49 INR, the upside of TV Today Network Ltd is -49.30%.
The range of the Intrinsic Value is 79.32 - 97.19 INR
Based on its market price of 169.49 INR and our intrinsic valuation, TV Today Network Ltd (TVTODAY.NS) is overvalued by 49.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 79.32 - 97.19 | 85.88 | -49.3% |
| DCF (Growth 10y) | 80.40 - 95.39 | 86.03 | -49.2% |
| DCF (EBITDA 5y) | 109.13 - 125.63 | 119.56 | -29.5% |
| DCF (EBITDA 10y) | 98.64 - 117.42 | 108.75 | -35.8% |
| Fair Value | 66.90 - 66.90 | 66.90 | -60.53% |
| P/E | 146.85 - 212.48 | 172.64 | 1.9% |
| EV/EBITDA | 166.01 - 241.51 | 216.58 | 27.8% |
| EPV | 189.56 - 233.14 | 211.35 | 24.7% |
| DDM - Stable | 65.23 - 144.18 | 104.71 | -38.2% |
| DDM - Multi | 61.83 - 100.05 | 75.94 | -55.2% |
| Market Cap (mil) | 10,113.47 |
| Beta | 0.98 |
| Outstanding shares (mil) | 59.67 |
| Enterprise Value (mil) | 7,176.97 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.85% |
| Cost of Debt | 8.39% |
| WACC | 14.57% |