Madhuveer Com 18 Network Intrinsic Value

MADHUVEER • Media
Current Stock Price
₹268.70
Primary Intrinsic Value
₹80.61
Market Cap
₹671.8 Cr
-70.0% Downside
Median Value
₹80.61
Value Range
₹54 - ₹81
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

MADHUVEER Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹80.61 ₹64.49 - ₹96.73 -70.0% EPS: ₹0.52, Sector P/E: 15x
Book Value Method asset ₹53.74 ₹48.37 - ₹59.11 -80.0% Book Value/Share: ₹17.20, P/B: 1.0x
Revenue Multiple Method revenue ₹80.61 ₹72.55 - ₹88.67 -70.0% Revenue/Share: ₹3.20, P/S: 1.0x
PEG Ratio Method growth ₹80.61 ₹72.55 - ₹88.67 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹80.61 ₹72.55 - ₹88.67 -70.0% Revenue Growth: 6.0%, Adj P/E: 10.3x
Graham Defensive Method conservative ₹80.61 ₹72.55 - ₹88.67 -70.0% EPS: ₹0.52, BVPS: ₹17.20
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check MADHUVEER share price latest .

Valuation Comparison Chart

MADHUVEER Intrinsic Value Analysis

What is the intrinsic value of MADHUVEER?

Based on our comprehensive analysis using 6 different valuation methods, the estimated intrinsic value of Madhuveer Com 18 Network (MADHUVEER) is ₹80.61 (median value). With the current market price of ₹268.70, this represents a -70.0% variance from our estimated fair value.

The valuation range spans from ₹53.74 to ₹80.61, indicating ₹53.74 - ₹80.61.

Is MADHUVEER undervalued or overvalued?

Based on our multi-method analysis, Madhuveer Com 18 Network (MADHUVEER) appears to be trading above calculated value by approximately 70.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 2.43 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.23 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Operating Margin -90.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.15x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-13 Cr ₹-14 Cr Negative Cash Flow 3/10
March 2024 ₹-1 Cr ₹-10 Cr Negative Cash Flow 3/10
March 2023 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2022 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2021 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10