Cyber Media Intrinsic Value
Cyber Media (CYBERMEDIA) median intrinsic value is ₹42.02 from 6 valuation models (range ₹26–₹52), vs current price ₹17.41 — +141.4% upside (Trading Below Calculated Value), margin of safety 58.6%. Browse CYBERMEDIA income statement for revenue, profit, balance sheet and cash flow data.
CYBERMEDIA Valuation Methods Summary — DCF, Graham Number & P/E
Cyber Media intrinsic value across 6 models vs current price ₹17.41 — upside/downside and value range per method. Also explore Cyber Media stock price data download to track price trends across different timeframes.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹52.23 | ₹41.78 - ₹62.68 | +200.0% | EPS: ₹4.08, Sector P/E: 15x |
| Revenue Multiple Method | revenue | ₹34.82 | ₹31.34 - ₹38.30 | +100.0% | Revenue/Share: ₹72.50, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹30.00 | ₹27.00 - ₹33.00 | +72.3% | EBITDA: ₹8.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹43.52 | ₹34.82 - ₹52.22 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹26.11 | ₹23.50 - ₹28.72 | +50.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹42.02 | ₹37.82 - ₹46.22 | +141.4% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
CYBERMEDIA Intrinsic Value vs Market Price — All Valuation Models
Cyber Media fair value range ₹26–₹52 vs current market price ₹17.41 across 6 valuation models. For current market price and key ratios, visit Cyber Media share price screener.
CYBERMEDIA Intrinsic Value Analysis — Undervalued or Overvalued?
Cyber Media median intrinsic value ₹42.02, current price ₹17.41 — Trading Below Calculated Value by 141.4%, margin of safety 58.6%.
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 ₹42.02 (median value). With the current market price of ₹17.41, this represents a +141.4% variance from our estimated fair value.
The valuation range spans from ₹26.11 to ₹52.23, indicating ₹26.11 - ₹52.23.
Is CYBERMEDIA undervalued or overvalued?
Based on our multi-method analysis, Cyber Media (CYBERMEDIA) appears to be trading below calculated value by approximately 141.4%.
CYBERMEDIA Financial Health — Key Ratios vs Industry Benchmarks
Cyber Media 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 |
|---|---|---|---|---|
| Current Ratio | 3.08 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | -133.3% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 6.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 2.52x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
CYBERMEDIA Cash Flow Quality — Operating & Free Cash Flow
Cyber Media 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 | ₹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 |