Cyber Media Intrinsic Value
CYBERMEDIA Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹32.40 | ₹25.92 - ₹38.88 | +138.4% | EPS: ₹2.16, Sector P/E: 15x |
| Revenue Multiple Method | revenue | ₹27.18 | ₹24.46 - ₹29.90 | +100.0% | Revenue/Share: ₹62.50, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹27.18 | ₹24.46 - ₹29.90 | +100.0% | EBITDA: ₹8.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹33.98 | ₹27.18 - ₹40.78 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹13.82 | ₹12.44 - ₹15.20 | +1.7% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹22.25 | ₹20.03 - ₹24.48 | +63.7% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
Want to compare with current market value? Check CYBERMEDIA share price latest .
Valuation Comparison Chart
CYBERMEDIA Intrinsic Value Analysis
What is the intrinsic value of CYBERMEDIA?
Based on our comprehensive analysis using 6 different valuation methods, the estimated intrinsic value of Cyber Media (CYBERMEDIA) is ₹27.18 (median value). With the current market price of ₹13.59, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹13.82 to ₹33.98, indicating ₹13.82 - ₹33.98.
Is CYBERMEDIA undervalued or overvalued?
Based on our multi-method analysis, Cyber Media (CYBERMEDIA) appears to be trading below calculated value by approximately 100.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 3.08 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | -66.7% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 5.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 2.17x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Cyber Media
Additional stock information and data for CYBERMEDIA
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹-1 Cr | ₹-2 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹7 Cr | ₹7 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹6 Cr | ₹6 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹2 Cr | ₹2 Cr | Positive Free Cash Flow | 8/10 |