Zee Media Corporation Intrinsic Value
ZEEMEDIA Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹22.43 | ₹20.19 - ₹24.67 | +150.1% | Book Value/Share: ₹35.08, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹17.94 | ₹16.15 - ₹19.73 | +100.0% | Revenue/Share: ₹114.29, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹17.94 | ₹16.15 - ₹19.73 | +100.0% | EBITDA: ₹72.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹22.43 | ₹17.94 - ₹26.92 | +150.1% | CF Growth: 5.0%, Discount: 15% |
Want to compare with current market value? Check ZEEMEDIA share price latest .
Valuation Comparison Chart
ZEEMEDIA Intrinsic Value Analysis
What is the intrinsic value of ZEEMEDIA?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Zee Media Corporation (ZEEMEDIA) is ₹22.43 (median value). With the current market price of ₹8.97, this represents a +150.1% variance from our estimated fair value.
The valuation range spans from ₹17.94 to ₹22.43, indicating ₹17.94 - ₹22.43.
Is ZEEMEDIA undervalued or overvalued?
Based on our multi-method analysis, Zee Media Corporation (ZEEMEDIA) appears to be trading below calculated value by approximately 150.1%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 1.77 | Industry Standard: 2.0+ | Above 1.5 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 3.98 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | -29.0% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 10.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.82x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Zee Media Corporation
Additional stock information and data for ZEEMEDIA
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹64 Cr | ₹61 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹77 Cr | ₹77 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹146 Cr | ₹97 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹230 Cr | ₹147 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹123 Cr | ₹101 Cr | Positive Free Cash Flow | 8/10 |