Diligent Media Corporation Intrinsic Value
Diligent Media Corporation (DNAMEDIA) median intrinsic value is ₹6.54 from 6 valuation models (range ₹1–₹8), vs current price ₹3.27 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit DNAMEDIA stock overview.
DNAMEDIA Valuation Methods Summary — DCF, Graham Number & P/E
Diligent Media Corporation intrinsic value across 6 models vs current price ₹3.27 — upside/downside and value range per method. Browse DNAMEDIA financial statements for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹1.50 | ₹1.20 - ₹1.80 | -54.1% | EPS: ₹0.10, Sector P/E: 15x |
| Revenue Multiple Method | revenue | ₹6.54 | ₹5.89 - ₹7.19 | +100.0% | Revenue/Share: ₹10.00, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹6.54 | ₹5.89 - ₹7.19 | +100.0% | EBITDA: ₹2.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹8.18 | ₹6.54 - ₹9.82 | +150.2% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹0.98 | ₹0.88 - ₹1.08 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹1.07 | ₹0.96 - ₹1.18 | -67.3% | Revenue Growth: 14.4%, Adj P/E: 10.7x |
DNAMEDIA Intrinsic Value vs Market Price — All Valuation Models
Diligent Media Corporation fair value range ₹1–₹8 vs current market price ₹3.27 across 6 valuation models. Compare with DNAMEDIA stock valuation models to assess whether the stock is under or overvalued.
DNAMEDIA Intrinsic Value Analysis — Undervalued or Overvalued?
Diligent Media Corporation median intrinsic value ₹6.54, current price ₹3.27 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of DNAMEDIA?
Based on our comprehensive analysis using 6 different valuation methods, the estimated intrinsic value of Diligent Media Corporation (DNAMEDIA) is ₹6.54 (median value). With the current market price of ₹3.27, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹0.98 to ₹8.18, indicating ₹0.98 - ₹8.18.
Is DNAMEDIA undervalued or overvalued?
Based on our multi-method analysis, Diligent Media Corporation (DNAMEDIA) appears to be trading below calculated value by approximately 100.0%.
DNAMEDIA Financial Health — Key Ratios vs Industry Benchmarks
Diligent Media Corporation 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 | 0.51 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | -0.4% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | -59.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.05x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
DNAMEDIA Cash Flow Quality — Operating & Free Cash Flow
Diligent Media Corporation 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 | ₹3 Cr | ₹2 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹-6 Cr | ₹-6 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹93 Cr | ₹47 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹1 Cr | ₹1 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹286 Cr | ₹286 Cr | Positive Free Cash Flow | 8/10 |