Sun TV Network Intrinsic Value
Sun TV Network (SUNTV) median intrinsic value is ₹471.07 from 10 valuation models (range ₹188–₹769), vs current price ₹626.85 — -24.9% downside (Trading Above Calculated Value), margin of safety -33.1%. Read SUNTV dividend track record for the complete payout history and dividend yield track record.
SUNTV Valuation Methods Summary — DCF, Graham Number & P/E
Sun TV Network intrinsic value across 10 models vs current price ₹626.85 — upside/downside and value range per method. Compare with SUNTV stock valuation models to assess whether the stock is under or overvalued.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹354.00 | ₹283.20 - ₹424.80 | -43.5% | EPS: ₹23.60, Sector P/E: 15x |
| Book Value Method | asset | ₹642.64 | ₹578.38 - ₹706.90 | +2.5% | Book Value/Share: ₹642.64, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹199.59 | ₹179.63 - ₹219.55 | -68.2% | Revenue/Share: ₹199.59, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹516.55 | ₹464.89 - ₹568.21 | -17.6% | EBITDA: ₹1696.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹769.09 | ₹615.27 - ₹922.91 | +22.7% | CF Growth: 2.5%, Discount: 15% |
| PEG Ratio Method | growth | ₹188.06 | ₹169.25 - ₹206.87 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹243.08 | ₹218.77 - ₹267.39 | -61.2% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
| ROE Based Valuation | profitability | ₹471.07 | ₹423.96 - ₹518.18 | -24.9% | ROE: 7.3%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹584.16 | ₹525.74 - ₹642.58 | -6.8% | EPS: ₹23.60, BVPS: ₹642.64 |
| Dividend Yield Method | dividend | ₹416.67 | ₹375.00 - ₹458.34 | -33.5% | DPS: ₹12.50, Target Yield: 3.0% |
SUNTV Intrinsic Value vs Market Price — All Valuation Models
Sun TV Network fair value range ₹188–₹769 vs current market price ₹626.85 across 10 valuation models. For current market price and key ratios, visit Sun TV Network stock price NSE.
SUNTV Intrinsic Value Analysis — Undervalued or Overvalued?
Sun TV Network median intrinsic value ₹471.07, current price ₹626.85 — Trading Above Calculated Value by 24.9%, margin of safety -33.1%.
What is the intrinsic value of SUNTV?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Sun TV Network (SUNTV) is ₹471.07 (median value). With the current market price of ₹626.85, this represents a -24.9% variance from our estimated fair value.
The valuation range spans from ₹188.06 to ₹769.09, indicating ₹188.06 - ₹769.09.
Is SUNTV undervalued or overvalued?
Based on our multi-method analysis, Sun TV Network (SUNTV) appears to be trading above calculated value by approximately 24.9%.
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 2026 | ₹1,802 Cr | ₹1,148 Cr | Positive Free Cash Flow | 8/10 |
| March 2025 | ₹1,665 Cr | ₹1,133 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 |