Cyber Media Intrinsic Value
Cyber Media (CYBERMEDIA) median intrinsic value is ₹42.02 from 9 valuation models (range ₹5–₹61), vs current price ₹26.57 — +58.1% upside (Trading Below Calculated Value), margin of safety 36.8%. Check CYBERMEDIA market cap trends to track the company's total market size over time.
CYBERMEDIA Valuation Methods Summary — DCF, Graham Number & P/E
Cyber Media intrinsic value across 9 models vs current price ₹26.57 — upside/downside and value range per method. See Cyber Media P/B ratio trends to compare market price against book value per share.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹61.20 | ₹48.96 - ₹73.44 | +130.3% | EPS: ₹4.08, Sector P/E: 15x |
| Book Value Method | asset | ₹5.31 | ₹4.78 - ₹5.84 | -80.0% | Book Value/Share: ₹2.38, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹53.14 | ₹47.83 - ₹58.45 | +100.0% | Revenue/Share: ₹55.24, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹22.86 | ₹20.57 - ₹25.15 | -14.0% | EBITDA: ₹8.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹45.28 | ₹36.22 - ₹54.34 | +70.4% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹26.11 | ₹23.50 - ₹28.72 | -1.7% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹42.02 | ₹37.82 - ₹46.22 | +58.1% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
| ROE Based Valuation | profitability | ₹53.14 | ₹47.83 - ₹58.45 | +100.0% | ROE: 160.0%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹7.97 | ₹7.17 - ₹8.77 | -70.0% | EPS: ₹4.08, BVPS: ₹2.38 |
CYBERMEDIA Intrinsic Value vs Market Price — All Valuation Models
Cyber Media fair value range ₹5–₹61 vs current market price ₹26.57 across 9 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 ₹26.57 — Trading Below Calculated Value by 58.1%, margin of safety 36.8%.
What is the intrinsic value of CYBERMEDIA?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Cyber Media (CYBERMEDIA) is ₹42.02 (median value). With the current market price of ₹26.57, this represents a +58.1% variance from our estimated fair value.
The valuation range spans from ₹5.31 to ₹61.20, indicating ₹5.31 - ₹61.20.
Is CYBERMEDIA undervalued or overvalued?
Based on our multi-method analysis, Cyber Media (CYBERMEDIA) appears to be trading below calculated value by approximately 58.1%.
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 | 3.18 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 160.0% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 6.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 2.58x | 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 2026 | ₹-3 Cr | ₹-4 Cr | Negative Cash Flow | 3/10 |
| 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 |