Cyber Media (India) Ltd.
₹22.69
+1.43%
Delayed · cached 15 min
Fair value analysis
CYBERMEDIA
Cyber Media (India) Ltd.
₹22.37
Close used for this calculation
₹13.88Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
36/100
Quality radar
Consensus fair value
₹13.88
Above FV▼ -38.0% against the close used
Model range ₹9.42 – ₹19.04
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₹9.42Fair value₹13.88Bull₹19.04
FairClose
52-week traded range
52W low ₹11.4052W high ₹26.40
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Cyber Media (India) Ltd. closed at ₹22.37, 61.2% above the consensus fair value of ₹13.88 drawn from 5 valuation models.
Financial DNA score 36/100 — Average. P/E of 11.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹15.37
-31.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
₹9.76
-56.4%
EPS × 11.9x (sector P/E)
EPS=0.82, Sector P/E=11.9x
EV/EBITDA
₹19.04
-14.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=50M
Reverse DCF
₹22.37
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.3% | Historical: 0%
Margin of Safety
₹9.42
-57.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12.57, 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.