Sun Tv Network Ltd
NSE:SUNTV

Watchlist Manager
Sun Tv Network Ltd Logo
Sun Tv Network Ltd
NSE:SUNTV
Watchlist
Price: 585.2 INR 0.4% Market Closed
Market Cap: 230.6B INR

Relative Value

The Relative Value of one SUNTV stock under the Base Case scenario is 516.2 INR. Compared to the current market price of 585.2 INR, Sun Tv Network Ltd is Overvalued by 12%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

SUNTV Relative Value
Base Case
516.2 INR
Overvaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
13
Median 3Y
5.9
Median 5Y
5.6
Industry
1.5
Forward
5.3
vs History
25
vs Industry
28
Median 3Y
13.6
Median 5Y
13
Industry
17.2
Forward
13.3
vs History
30
vs Industry
26
Median 3Y
12.5
Median 5Y
12.3
Industry
11.1
vs History
vs Industry
23
Median 3Y
16.4
Median 5Y
16.5
Industry
15.4
vs History
90
vs Industry
30
Median 3Y
2.2
Median 5Y
2.4
Industry
1.8
vs History
76
vs Industry
16
Median 3Y
4.5
Median 5Y
4.4
Industry
1.6
Forward
3.9
vs History
60
vs Industry
23
Median 3Y
5.8
Median 5Y
5.4
Industry
3.5
vs History
39
vs Industry
29
Median 3Y
7.9
Median 5Y
7.4
Industry
8.9
Forward
8
vs History
15
vs Industry
27
Median 3Y
10.3
Median 5Y
9.7
Industry
12.7
Forward
9.9
vs History
38
vs Industry
30
Median 3Y
9.7
Median 5Y
9.7
Industry
10.5
vs History
vs Industry
26
Median 3Y
12.7
Median 5Y
12.9
Industry
12.7
vs History
88
vs Industry
18
Median 3Y
3.1
Median 5Y
3.2
Industry
1.4

Multiples Across Competitors

SUNTV Competitors Multiples
Sun Tv Network Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Sun Tv Network Ltd
NSE:SUNTV
230.6B INR 5.3 14.3 7.7 11.5
US
Fox Corp
NASDAQ:FOXA
33.6B USD 2 16.5 9.9 11.1
US
ViacomCBS Inc
LSE:0A65
24.3B USD 0.8 -89.5 12 14.7
US
Paramount Global
NASDAQ:PARA
7.4B USD 0.3 -1.4 6.2 7.1
US
Nexstar Media Group Inc
NASDAQ:NXST
6.4B USD 1.2 12.2 6.7 12.1
LU
RTL Group SA
XETRA:RRTL
5.4B EUR 0.9 15 7.4 12.1
JP
Nippon Television Holdings Inc
TSE:9404
945.8B JPY 2 16.8 10 12
JP
TBS Holdings Inc
TSE:9401
913B JPY 2.2 16.4 21 38.1
JP
Fuji Media Holdings Inc
TSE:4676
892.3B JPY 1.7 -57.1 96.9 -125.9
UK
ITV PLC
LSE:ITV
3B GBP 0.9 16.2 6.9 10.9
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
65.7T IDR 3.8 8.8 35.1 35.1
P/E Multiple
Earnings Growth PEG
IN
Sun Tv Network Ltd
NSE:SUNTV
Average P/E: 14.5
14.3
5%
2.9
US
Fox Corp
NASDAQ:FOXA
16.5
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
Negative Multiple: -89.5 N/A N/A
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -1.4 N/A N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
12.2
-10%
N/A
LU
RTL Group SA
XETRA:RRTL
15
-2%
N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
16.8
13%
1.3
JP
TBS Holdings Inc
TSE:9401
16.4
5%
3.3
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -57.1 N/A N/A
UK
ITV PLC
LSE:ITV
16.2
-6%
N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
8.8
2%
4.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Sun Tv Network Ltd
NSE:SUNTV
Average EV/EBIT: 16.5
11.5
5%
2.3
US
Fox Corp
NASDAQ:FOXA
11.1
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
14.7
-2%
N/A
US
Paramount Global
NASDAQ:PARA
7.1
-6%
N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
12.1
-9%
N/A
LU
RTL Group SA
XETRA:RRTL
12.1
10%
1.2
JP
N
Nippon Television Holdings Inc
TSE:9404
12
N/A N/A
JP
TBS Holdings Inc
TSE:9401
38.1
N/A N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -125.9 N/A N/A
UK
ITV PLC
LSE:ITV
10.9
-1%
N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
35.1
42%
0.8