Cyber Media Res & Ser Ltd

CMRSL NSE Consumer Discretionary Advertising & Media Agencies
₹145.00
+3.83%
Delayed · cached 15 min

Fair value analysis

CMRSL
Cyber Media Res & Ser Ltd
Consumer DiscretionaryAdvertising & Media Agencies
₹78.00
Close used for this calculation
₹204.73Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
75/100
Profitability15/25
Returns21/25
Balance Sheet16/25
Efficiency23/25
Growth20/25
Strong
Quality radar
75Prof.15/25Ret.21/25Eff.23/25B.Sht16/25Growth20/25

Consensus fair value

₹204.73
Below FV
▲ +162.5% against the close used
Model range ₹107.83 – ₹491.31
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹107.83Fair value₹204.73Bull₹491.31
FairClose
52-week traded range
52W low ₹52.4552W high ₹96.25

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Cyber Media Res & Ser Ltd closed at ₹78.00, 61.9% below the consensus fair value of ₹204.73 drawn from 10 valuation models.

Financial DNA score 75/100 — Strong. P/E of 5.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹236.00
+202.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹145.92
+87.1%
√(22.5 × EPS × BVPS)
EPS=11.89, BVPS=79.59
Graham Formula
₹491.31
+529.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=18%, FD=7%
P/E Fair Value
₹136.74
+75.3%
EPS × 11.5x (sector P/E)
EPS=11.89, Sector P/E=11.5x
Peter Lynch (PEG)
₹214.02
+174.4%
EPS × Growth% (PEG = 1 is fair)
EPS=11.89, g=18%
EV/EBITDA
₹288.26
+269.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=50M
Dividend Discount (DDM)
₹107.83
+38.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2, r=10%, g=8%
Book Value (P/B)
₹270.61
+246.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=79.59, ROE=19.6%, g=6%, r=10%
Reverse DCF
₹78.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.4% | Historical: 18%
Margin of Safety
₹189.37
+142.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=252.49, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.