Next Mediaworks Intrinsic Value
NEXTMEDIA Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹15.87 | ₹12.70 - ₹19.04 | +200.0% | EPS: ₹45.68, Sector P/E: 15x |
| Revenue Multiple Method | revenue | ₹10.58 | ₹9.52 - ₹11.64 | +100.0% | Revenue/Share: ₹48.96, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹10.58 | ₹9.52 - ₹11.64 | +100.0% | EBITDA: ₹316.00Cr, EV/EBITDA: 6x |
| PEG Ratio Method | growth | ₹15.87 | ₹14.28 - ₹17.46 | +200.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹15.87 | ₹14.28 - ₹17.46 | +200.0% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
Want to compare with current market value? Check NEXTMEDIA share price latest .
Valuation Comparison Chart
NEXTMEDIA Intrinsic Value Analysis
What is the intrinsic value of NEXTMEDIA?
Based on our comprehensive analysis using 5 different valuation methods, the estimated intrinsic value of Next Mediaworks (NEXTMEDIA) is ₹15.87 (median value). With the current market price of ₹5.29, this represents a +200.0% variance from our estimated fair value.
The valuation range spans from ₹10.58 to ₹15.87, indicating ₹10.58 - ₹15.87.
Is NEXTMEDIA undervalued or overvalued?
Based on our multi-method analysis, Next Mediaworks (NEXTMEDIA) appears to be trading below calculated value by approximately 200.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Return on Equity | -1200.0% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | -15.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 32.80x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Next Mediaworks
Additional stock information and data for NEXTMEDIA
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹-1 Cr | ₹-3 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹2 Cr | ₹1 Cr | Positive Free Cash Flow | 7/10 |
| March 2023 | ₹-1 Cr | ₹-1 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹-11 Cr | ₹-14 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹-13 Cr | ₹-13 Cr | Negative Cash Flow | 3/10 |