₹651.99
Below FV▲ +43.1% against the close used
Model range ₹208.22 – ₹904.30
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹208.22Fair value₹651.99Bull₹904.30
FairClose
52-week traded range
52W low ₹449.3052W high ₹652.45
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Sun Tv Network Limited closed at ₹455.55, 30.1% below the consensus fair value of ₹651.99 drawn from 10 valuation models.
Financial DNA score 71/100 — Strong. P/E of 11.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹599.85
+31.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.7%, r=10%, tg=3%, n=10yr
Graham Number
₹526.64
+15.6%
√(22.5 × EPS × BVPS)
EPS=36.53, BVPS=337.44
Graham Formula
₹675.02
+48.2%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=5.7%, FD=7%
P/E Fair Value
₹873.07
+91.7%
EPS × 23.9x (sector P/E)
EPS=36.53, Sector P/E=23.9x
Peter Lynch (PEG)
₹208.22
-54.3%
EPS × Growth% (PEG = 1 is fair)
EPS=36.53, g=5.7%
EV/EBITDA
₹904.30
+98.5%
(EBITDA × 12.9x − Net Debt) ÷ Shares
EBITDA=29.06B
Dividend Discount (DDM)
₹294.51
-35.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=11.98, r=10%, g=5.7%
Book Value (P/B)
₹510.09
+12.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=337.44, ROE=12.2%, g=5.7%, r=10%
Reverse DCF
₹455.55
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.7% | Historical: 5.7%
Margin of Safety
₹501.48
+10.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=668.65, 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.