Sun TV Network Intrinsic Value
Sun TV Network (SUNTV) median intrinsic value is ₹471.07 from 9 valuation models (range ₹155–₹731), vs current price ₹515.30 — -8.6% downside (Trading Near Calculated Value), margin of safety -9.4%. For current market price and key ratios, visit Sun TV Network stock price NSE.
SUNTV Valuation Methods Summary — DCF, Graham Number & P/E
Sun TV Network intrinsic value across 9 models vs current price ₹515.30 — upside/downside and value range per method. Analyse SUNTV FII DII holdings to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹354.00 | ₹283.20 - ₹424.80 | -31.3% | EPS: ₹23.60, Sector P/E: 15x |
| Book Value Method | asset | ₹641.78 | ₹577.60 - ₹705.96 | +24.5% | Book Value/Share: ₹641.78, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹199.59 | ₹179.63 - ₹219.55 | -61.3% | Revenue/Share: ₹199.59, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹516.55 | ₹464.89 - ₹568.21 | +0.2% | EBITDA: ₹1696.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹731.39 | ₹585.11 - ₹877.67 | +41.9% | CF Growth: 3.2%, Discount: 15% |
| PEG Ratio Method | growth | ₹154.59 | ₹139.13 - ₹170.05 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹243.08 | ₹218.77 - ₹267.39 | -52.8% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
| ROE Based Valuation | profitability | ₹471.07 | ₹423.96 - ₹518.18 | -8.6% | ROE: 7.3%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹583.77 | ₹525.39 - ₹642.15 | +13.3% | EPS: ₹23.60, BVPS: ₹641.78 |
SUNTV Intrinsic Value vs Market Price — All Valuation Models
Sun TV Network fair value range ₹155–₹731 vs current market price ₹515.30 across 9 valuation models. Read SUNTV dividend track record for the complete payout history and dividend yield track record.
SUNTV Intrinsic Value Analysis — Undervalued or Overvalued?
Sun TV Network median intrinsic value ₹471.07, current price ₹515.30 — Trading Near Calculated Value by 8.6%, margin of safety -9.4%.
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 ₹471.07 (median value). With the current market price of ₹515.30, this represents a -8.6% variance from our estimated fair value.
The valuation range spans from ₹154.59 to ₹731.39, indicating ₹154.59 - ₹731.39.
Is SUNTV undervalued or overvalued?
Based on our multi-method analysis, Sun TV Network (SUNTV) appears to be trading near calculated value by approximately 8.6%.
SUNTV Financial Health — Key Ratios vs Industry Benchmarks
Sun TV Network financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 87.16 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 7.3% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 37.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.28x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
SUNTV Cash Flow Quality — Operating & Free Cash Flow
Sun TV Network operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| 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 |