Next Mediaworks Intrinsic Value
Next Mediaworks intrinsic value. Next Mediaworks (NEXTMEDIA) median intrinsic value is ₹10.71 from 5 valuation models (range ₹7–₹11), vs current price ₹3.57 — +200.0% upside (Trading Below Calculated Value), margin of safety 66.7%. For current market price and key ratios, visit Next Mediaworks stock price NSE.
NEXTMEDIA Valuation Methods Summary — DCF, Graham Number & P/E
Next Mediaworks intrinsic value across 5 models vs current price ₹3.57 — upside/downside and value range per method. Compare with NEXTMEDIA DCF valuation to assess whether the stock is under or overvalued.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹10.71 | ₹8.57 - ₹12.85 | +200.0% | EPS: ₹45.68, Sector P/E: 15x |
| Revenue Multiple Method | revenue | ₹7.14 | ₹6.43 - ₹7.85 | +100.0% | Revenue/Share: ₹48.96, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹7.14 | ₹6.43 - ₹7.85 | +100.0% | EBITDA: ₹316.00Cr, EV/EBITDA: 6x |
| PEG Ratio Method | growth | ₹10.71 | ₹9.64 - ₹11.78 | +200.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹10.71 | ₹9.64 - ₹11.78 | +200.0% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
NEXTMEDIA Intrinsic Value vs Market Price — All Valuation Models
Next Mediaworks fair value range ₹7–₹11 vs current market price ₹3.57 across 5 valuation models. Read NEXTMEDIA dividend payout details for the complete payout history and dividend yield track record.
NEXTMEDIA Intrinsic Value Analysis — Undervalued or Overvalued?
Next Mediaworks median intrinsic value ₹10.71, current price ₹3.57 — Trading Below Calculated Value by 200.0%, margin of safety 66.7%.
What is the intrinsic value of NEXTMEDIA?
Based on our comprehensive analysis using 5 different valuation methods, the estimated intrinsic value of Next Mediaworks (NEXTMEDIA) is ₹10.71 (median value). With the current market price of ₹3.57, this represents a +200.0% variance from our estimated fair value.
The valuation range spans from ₹7.14 to ₹10.71, indicating ₹7.14 - ₹10.71.
Is NEXTMEDIA undervalued or overvalued?
Based on our multi-method analysis, Next Mediaworks (NEXTMEDIA) appears to be trading below calculated value by approximately 200.0%.
NEXTMEDIA Financial Health — Key Ratios vs Industry Benchmarks
Next Mediaworks financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Return on Equity | -1200.0% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | -15.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 32.80x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
NEXTMEDIA Cash Flow Quality — Operating & Free Cash Flow
Next Mediaworks operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹-1 Cr | ₹-3 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹2 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹-1 Cr | ₹-1 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹-11 Cr | ₹-14 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹-13 Cr | ₹-13 Cr | Negative Cash Flow | 3/10 |