
TV18 Broadcast Ltd
NSE:TV18BRDCST

Intrinsic Value
The intrinsic value of one
TV18BRDCST
stock under the Base Case scenario is
62.14
INR.
Compared to the current market price of 45.75 INR,
TV18 Broadcast Ltd
is
Undervalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
TV18 Broadcast Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
TV18 Broadcast Ltd
Balance Sheet Decomposition
TV18 Broadcast Ltd
Current Assets | 239.1B |
Cash & Short-Term Investments | 89.7B |
Receivables | 25B |
Other Current Assets | 124.4B |
Non-Current Assets | 159.8B |
Long-Term Investments | 6.9B |
PP&E | 14.2B |
Intangibles | 135.3B |
Other Non-Current Assets | 3.4B |
Free Cash Flow Analysis
TV18 Broadcast Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
TV18 Broadcast Ltd
Revenue
|
88.7B
INR
|
Cost of Revenue
|
-62.1B
INR
|
Gross Profit
|
26.6B
INR
|
Operating Expenses
|
-35.1B
INR
|
Operating Income
|
-8.5B
INR
|
Other Expenses
|
7B
INR
|
Net Income
|
-1.4B
INR
|
TV18BRDCST Profitability Score
Profitability Due Diligence
TV18 Broadcast Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Score
TV18 Broadcast Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
TV18BRDCST Solvency Score
Solvency Due Diligence
TV18 Broadcast Ltd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Score
TV18 Broadcast Ltd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TV18BRDCST Price Targets Summary
TV18 Broadcast Ltd
Dividends
Current shareholder yield for TV18BRDCST 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
TV18BRDCST
stock under the Base Case scenario is
62.14
INR.
Compared to the current market price of 45.75 INR,
TV18 Broadcast Ltd
is
Undervalued by 26%.