Dish TV India Ltd
NSE:DISHTV
Intrinsic Value
Dish TV India Ltd. engages in the operation and distribution of direct-to-home and teleport services. [ Read More ]
The intrinsic value of one
DISHTV
stock under the Base Case scenario is
19.2
INR.
Compared to the current market price of 16.55 INR,
Dish TV India Ltd
is
Undervalued by 14%.
Dish TV India Ltd's market capitalization is 30.5B INR.
DISHTV stock price is 16.55 INR.
DISHTV stock price (16.55 INR) is 14% less than its Intrinsic Value (19.2 INR).
DISHTV stock (14.01 INR) is 15% less than its price (16.55 INR). Open DCF Valuation
DISHTV stock price (16.55 INR) is 32% less than its Relative Value (24.38 INR). Open Relative Valuation
DISHTV has upside potential of 48% compared to the average analyst price target.
Open Wall St Estimates
DISHTV's Revenue is forecast to grow at a rate of 2% per year over the next 3 years.
DISHTV earns more than enough operating income (463m INR) to safely cover interest payments on its debt (42m INR).
DISHTV has positive Operating Income for the last twelve months.
DISHTV's ROIC (Return on Invested Capital) for the past 12 months is very low and is equal to 1%.
DISHTV's ROIC (Return on Invested Capital) has decreased in the last 3 years from 10% to 1%.
DISHTV's long-term liabilties (54B INR) exceed its long-term assets (46B INR).
DISHTV's Revenue has dropped by 19% over the past 12 months.
DISHTV has a very low three-year average ROIC (Return on Invested Capital): 2%. The company is not efficient at using invested capital to generate operating income.
DISHTV's ROE (Return on Equity) has significantly decreased in the last 3 years from -36% to -1 998%, and is approaching profitability.
DISHTV's Revenue has been falling by 17% per year for the last 3 years.
DISHTV has negative Net Income for the last twelve months.
DISHTV's ROE (Return on Equity) for the past 12 months is negative and is equal to -1 998%.
DISHTV has positive Free Cash Flow for the last twelve months.
DISHTV has positive Gross Profit for the last twelve months.
DISHTV's short-term liabilties (54B INR) exceed its short-term assets (8B INR).
DISHTV has negative three-year average ROE (Return on Equity): -704%. The company is not efficient at transforming stockholders' equity into net income.
DISHTV has negative Net Debt. This means that the company has more cash and short-term investments (2B INR) than debt (21m INR).
DISHTV's D/E (Debt to Equity) is very low and is equal to -0.
DISHTV's Altman Z-Score is very low and is equal to -0.69.
Valuation Backtest
Dish TV India Ltd
Run backtest to discover the historical profit from buying and selling
DISHTV
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Dish TV India Ltd
Balance Sheet Decomposition
Dish TV India Ltd
| Current Assets | 8.1B |
| Cash & Short-Term Investments | 2B |
| Receivables | 737.1m |
| Other Current Assets | 5.4B |
| Non-Current Assets | 38.2B |
| Long-Term Investments | 82.4m |
| PP&E | 14B |
| Intangibles | 3.8B |
| Other Non-Current Assets | 20.3B |
| Current Liabilities | 53.8B |
| Accounts Payable | 5.2B |
| Other Current Liabilities | 48.6B |
| Non-Current Liabilities | 146.5m |
| Long-Term Debt | 20.6m |
| Other Non-Current Liabilities | 125.9m |
Earnings Waterfall
Dish TV India Ltd
|
Revenue
|
19.5B
INR
|
|
Cost of Revenue
|
-5.9B
INR
|
|
Gross Profit
|
13.6B
INR
|
|
Operating Expenses
|
-13.1B
INR
|
|
Operating Income
|
462.5m
INR
|
|
Other Expenses
|
-17.4B
INR
|
|
Net Income
|
-17B
INR
|
Free Cash Flow Analysis
Dish TV India Ltd
DISHTV Profitability Score
Profitability Due Diligence
Dish TV India Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Score
Dish TV India Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
DISHTV Solvency Score
Solvency Due Diligence
Dish TV India Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Score
Dish TV India Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DISHTV Price Targets Summary
Dish TV India Ltd
According to Wall Street analysts, the average 1-year price target for
DISHTV
is 24.48 INR
with a low forecast of 24.24 INR and a high forecast of 25.2 INR.
Shareholder Return
DISHTV Price
Dish TV India Ltd
| Average Annual Return | -3.15% |
| Standard Deviation of Annual Returns | 37.54% |
| Max Drawdown | -88% |
| Market Capitalization | 30.5B INR |
| Shares Outstanding | 1 841 260 032 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Dish TV India Ltd
Country
Industry
Market Cap
Dividend Yield
Description
Dish TV India Ltd. engages in the operation and distribution of direct-to-home and teleport services. The company is headquartered in Noida, Uttar Pradesh and currently employs 388 full-time employees. The company went IPO on 2007-04-18. The firm provides Android-powered hybrid high definition (HD) set-top boxes called DishSMRT Hub and D2H Stream for Dish TV and D2H brands respectively. The set-top box can convert an ordinary TV into an Android-powered smart TV to enable online content, games, and smart services through the Google Play store. The company also owns the Zing brand under its umbrella. The company has been associated with the players in the over-the-top (OTT) and entertainment space like Amazon Prime Video, Zee5, Sony Liv, YouTube, Eros Now, MX Player, Hungama, and others. The company also provides its in-house OTT platform, Watcho that enables downloads. The firm also provides a range of packages that caters to all segment according to the needs of various customers. The firm also offers value-added service Shorts TV Active in partnership with ShortsTV, a TV channel dedicated to short movies.
Contact
IPO
Employees
Officers
The intrinsic value of one
DISHTV
stock under the Base Case scenario is
19.2
INR.
Compared to the current market price of 16.55 INR,
Dish TV India Ltd
is
Undervalued by 14%.
You don't have any saved screeners yet
