New Delhi Television Ltd
NSE:NDTV

Watchlist Manager
New Delhi Television Ltd Logo
New Delhi Television Ltd
NSE:NDTV
Watchlist
Price: 88.52 INR -4.56% Market Closed
Market Cap: 10B INR

Intrinsic Value

The intrinsic value of one NDTV stock under the Base Case scenario is 81.1 INR. Compared to the current market price of 88.52 INR, New Delhi Television Ltd is Overvalued by 8%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NDTV Intrinsic Value
81.1 INR
Overvaluation 8%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
New Delhi Television Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about NDTV?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is NDTV valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for New Delhi Television Ltd.

Explain Valuation
Compare NDTV to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about NDTV?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
New Delhi Television Ltd

Current Assets 2.9B
Cash & Short-Term Investments 540.3m
Receivables 1.5B
Other Current Assets 943.5m
Non-Current Assets 4B
Long-Term Investments 429.7m
PP&E 1.9B
Intangibles 19.7m
Other Non-Current Assets 1.6B
Current Liabilities 5.5B
Accounts Payable 1.6B
Other Current Liabilities 3.9B
Non-Current Liabilities 2.3B
Long-Term Debt 2.1B
Other Non-Current Liabilities 203.3m
Efficiency

Free Cash Flow Analysis
New Delhi Television Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
New Delhi Television Ltd

Revenue
4.9B INR
Cost of Revenue
-2B INR
Gross Profit
2.9B INR
Operating Expenses
-5.3B INR
Operating Income
-2.4B INR
Other Expenses
-233.5m INR
Net Income
-2.6B INR
Fundamental Scores

NDTV Profitability Score
Profitability Due Diligence

New Delhi Television Ltd's profitability score is 16/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Declining Gross Margin
Declining Net Margin
16/100
Profitability
Score

New Delhi Television Ltd's profitability score is 16/100. The higher the profitability score, the more profitable the company is.

NDTV Solvency Score
Solvency Due Diligence

New Delhi Television Ltd's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Positive Net Debt
Short-Term Solvency
28/100
Solvency
Score

New Delhi Television Ltd's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NDTV Price Targets Summary
New Delhi Television Ltd

There are no price targets for NDTV.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for NDTV is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one NDTV stock?

The intrinsic value of one NDTV stock under the Base Case scenario is 81.1 INR.

Is NDTV stock undervalued or overvalued?

Compared to the current market price of 88.52 INR, New Delhi Television Ltd is Overvalued by 8%.

Back to Top