Radaan Mediaworks Intrinsic Value

RADAAN • Media
Current Stock Price
₹3.02
Primary Intrinsic Value
₹6.04
Market Cap
₹3.3 Cr
+150.0% Upside
Median Value
₹7.55
Value Range
₹6 - ₹8
Assessment
Trading Below Calculated Value
Safety Margin
60.0%

RADAAN Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Revenue Multiple Method revenue ₹6.04 ₹5.44 - ₹6.64 +100.0% Revenue/Share: ₹10.91, P/S: 1.0x
Simple DCF (5Y) dcf ₹7.55 ₹6.04 - ₹9.06 +150.0% CF Growth: 15.0%, Discount: 15%
Method Types: Earnings Asset DCF Growth Dividend Conservative

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

Valuation Comparison Chart

RADAAN Intrinsic Value Analysis

What is the intrinsic value of RADAAN?

Based on our comprehensive analysis using 2 different valuation methods, the estimated intrinsic value of Radaan Mediaworks (RADAAN) is ₹7.55 (median value). With the current market price of ₹3.02, this represents a +150.0% variance from our estimated fair value.

The valuation range spans from ₹6.04 to ₹7.55, indicating ₹6.04 - ₹7.55.

Is RADAAN undervalued or overvalued?

Based on our multi-method analysis, Radaan Mediaworks (RADAAN) appears to be trading below calculated value by approximately 150.0%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 0.18 Industry Standard: 2.0+ Below 1.5 Measures short-term liquidity capacity
Return on Equity 72.7% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin -113.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.41x 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 ₹8 Cr ₹8 Cr Positive Free Cash Flow 8/10
March 2024 ₹3 Cr ₹3 Cr Positive Free Cash Flow 8/10
March 2023 ₹-2 Cr ₹-3 Cr Negative Cash Flow 3/10
March 2022 ₹-2 Cr ₹-3 Cr Negative Cash Flow 3/10
March 2021 ₹-1 Cr ₹-3 Cr Negative Cash Flow 3/10