Network18 Media & Investments Ltd
NSE:NETWORK18
Intrinsic Value
The intrinsic value of one NETWORK18 stock under the Base Case scenario is 27.91 INR. Compared to the current market price of 43.16 INR, Network18 Media & Investments Ltd is Overvalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Network18 Media & Investments Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Network18 Media & Investments Ltd
Balance Sheet Decomposition
Network18 Media & Investments Ltd
Current Assets | 9.1B |
Cash & Short-Term Investments | 1.2B |
Receivables | 6.6B |
Other Current Assets | 1.2B |
Non-Current Assets | 75.9B |
Long-Term Investments | 55.7B |
PP&E | 5.1B |
Intangibles | 12.8B |
Other Non-Current Assets | 2.3B |
Free Cash Flow Analysis
Network18 Media & Investments Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Network18 Media & Investments Ltd
Revenue
|
68.9B
INR
|
Cost of Revenue
|
-41.9B
INR
|
Gross Profit
|
26.9B
INR
|
Operating Expenses
|
-32.5B
INR
|
Operating Income
|
-5.5B
INR
|
Other Expenses
|
-11.3B
INR
|
Net Income
|
-16.9B
INR
|
NETWORK18 Profitability Score
Profitability Due Diligence
Network18 Media & Investments Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
Score
Network18 Media & Investments Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
NETWORK18 Solvency Score
Solvency Due Diligence
Network18 Media & Investments Ltd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Score
Network18 Media & Investments Ltd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NETWORK18 Price Targets Summary
Network18 Media & Investments Ltd
Dividends
Current shareholder yield for NETWORK18 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?
The intrinsic value of one NETWORK18 stock under the Base Case scenario is 27.91 INR.
Compared to the current market price of 43.16 INR, Network18 Media & Investments Ltd is Overvalued by 35%.