Network18 Media & Investments Intrinsic Value
NETWORK18 Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹16.20 | ₹12.96 - ₹19.44 | -63.0% | EPS: ₹1.08, Sector P/E: 15x |
| Book Value Method | asset | ₹62.85 | ₹56.57 - ₹69.14 | +43.4% | Book Value/Share: ₹62.85, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹32.52 | ₹29.27 - ₹35.77 | -25.8% | Revenue/Share: ₹32.52, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹29.26 | ₹26.33 - ₹32.19 | -33.3% | EBITDA: ₹492.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹77.79 | ₹62.23 - ₹93.35 | +77.4% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹13.15 | ₹11.84 - ₹14.47 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹13.15 | ₹11.84 - ₹14.47 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
| Graham Defensive Method | conservative | ₹39.08 | ₹35.17 - ₹42.99 | -10.9% | EPS: ₹1.08, BVPS: ₹62.85 |
Want to compare with current market value? Check NETWORK18 share price latest .
Valuation Comparison Chart
NETWORK18 Intrinsic Value Analysis
What is the intrinsic value of NETWORK18?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Network18 Media & Investments (NETWORK18) is ₹32.52 (median value). With the current market price of ₹43.84, this represents a -25.8% variance from our estimated fair value.
The valuation range spans from ₹13.15 to ₹77.79, indicating ₹13.15 - ₹77.79.
Is NETWORK18 undervalued or overvalued?
Based on our multi-method analysis, Network18 Media & Investments (NETWORK18) appears to be trading above calculated value by approximately 25.8%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 3.77 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.77 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 3.4% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Asset Turnover Ratio | 0.29x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Network18 Media & Investments
Additional stock information and data for NETWORK18
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹-1,912 Cr | ₹-3,730 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹-6,465 Cr | ₹-6,465 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹-2,804 Cr | ₹-3,163 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹641 Cr | ₹517 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹1,346 Cr | ₹1,304 Cr | Positive Free Cash Flow | 8/10 |