Sun TV Network Intrinsic Value
SUNTV • Media
Current Stock Price
₹600.70
Primary Intrinsic Value
₹540.00
Market Cap
₹118.3K Cr
-1.5%
Downside
Median Value
₹591.57
Value Range
₹230 - ₹1089
Assessment
Trading Near Calculated Value
Safety Margin
-1.5%
SUNTV Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹540.00 | ₹432.00 - ₹648.00 | -10.1% | EPS: ₹36.00, Sector P/E: 15x |
| Book Value Method | asset | ₹591.57 | ₹532.41 - ₹650.73 | -1.5% | Book Value/Share: ₹591.57, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹292.39 | ₹263.15 - ₹321.63 | -51.3% | Revenue/Share: ₹292.39, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹1089.14 | ₹980.23 - ₹1198.05 | +81.3% | EBITDA: ₹3576.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹731.39 | ₹585.11 - ₹877.67 | +21.8% | CF Growth: 3.2%, Discount: 15% |
| PEG Ratio Method | growth | ₹230.40 | ₹207.36 - ₹253.44 | -61.6% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹370.80 | ₹333.72 - ₹407.88 | -38.3% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
| ROE Based Valuation | profitability | ₹864.97 | ₹778.47 - ₹951.47 | +44.0% | ROE: 12.2%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹692.22 | ₹623.00 - ₹761.44 | +15.2% | EPS: ₹36.00, BVPS: ₹591.57 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
SUNTV Intrinsic Value Analysis
What is the intrinsic value of SUNTV?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Sun TV Network (SUNTV) is ₹591.57 (median value). With the current market price of ₹600.70, this represents a -1.5% variance from our estimated fair value.
The valuation range spans from ₹230.40 to ₹1089.14, indicating ₹230.40 - ₹1089.14.
Is SUNTV undervalued or overvalued?
Based on our multi-method analysis, Sun TV Network (SUNTV) appears to be trading near calculated value by approximately 1.5%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 68.46 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 12.2% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 58.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.46x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Sun TV Network
Additional stock information and data for SUNTV
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹1,663 Cr | ₹1,131 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹2,171 Cr | ₹1,515 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹2,096 Cr | ₹1,320 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹1,634 Cr | ₹1,121 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹1,464 Cr | ₹888 Cr | Positive Free Cash Flow | 8/10 |