EN DE

Bodhi Tree Multimedia Limited (BTML) Fair Value & Analysis

Communication Services · IN · Market cap ₹1.6B (≈ $17.2M) · ISIN INE0EEJ01015

What is Bodhi Tree Multimedia Limited really worth?

BT Bodhi Tree Multimedia Limited BTML · BSE
Price₹8.25
Fair Value₹7.63
Upside−7.5%
Quality27/100

Below-average quality, currently priced close to our fair value of ₹7.63.

As of Aug 19, 2026, the fair value of Bodhi Tree Multimedia Limited is ₹7.63 per share against a price of ₹8.25, so the fair value sits 8% below the price. A model estimate blended from multiple valuation models, recalculated regularly.

Watch Bodhi Tree Multimedia Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Risks

!Expensive Growth (revenue 3y +39.4 %/yr)
!Thin margins · 5.1% net margin
!Low debt · negative free cash flow
!Narrow moat 42/100
!Evidence only low, so the estimate is less certain
Evidence: Low Range ₹5.29 – ₹9.66

Fair value as of: Aug 19, 2026

From 14 valuation models · updated 18 days ago

Share price +26.0% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (₹5.29 to ₹9.66) leaves room in how you read the outcome.
  • Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Price vs Fair Value (4 years)

₹20.26 ₹5.48 Fair Value ₹7.63 Feb 2023 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 19, 2026.

How to read this chart

43‑month range ₹5.48 – ₹20.26 · fair‑value band ₹5.29 – ₹9.66 · the ₹8.25 price screens above the ₹7.63 fair value. Dashed = 300-day average. As of Aug 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Bodhi Tree Multimedia Limited (BTML) currently trades at ₹8.25, while our model-based Fair Value estimate is ₹7.63, implying the stock looks roughly 8.1% fairly valued today. The Quality Score stands at 27/100 (below-average quality), in the Communication Services sector. Bull case: the Growth Earnings group reads highest at a median of ₹13.06 per share, and 7 of the 14 models we run sit above the ₹8.25 price. Bear case: the Asset-Based group reads lowest at ₹3.06, and 7 of the 14 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, Bodhi Tree Multimedia Limited generated revenue of ₹1.3B at a net margin of 5.1%. Revenue grew 73.3% year over year. It earns a return on equity of 13.2%. Net debt stands at ₹311M. Fundamentals as of Aug 19, 2026

Our scenario range runs from ₹5.29 (bear case) to ₹9.66 (bull case); at ₹8.25, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 22% below its 52-week high and 63% above its 52-week low, currently above its 200-day average. For context, the median of 10 Communication Services peers we cover trades at −51% fair-value upside, at −8%, BTML screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2026 figures, and about 5 months have passed since. In that time the company retained roughly ₹0.1917 per share, which is 3.0 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income best evidence ₹3.54 ₹3.69 ₹3.80 73
EPV ₹4.22 ₹4.77 ₹5.23 71
ROIC Compounder ₹4.22 ₹5.04 ₹6.15 69
All 14 models by family
Earnings-Based
Graham-Dodd ₹2.39 ₹16.65 ₹23.37 60
Lynch FV ₹7.30 ₹10.43 ₹13.56 58
PEG = 1.0 ₹7.30 ₹10.43 ₹13.56 55
EPV ₹4.22 ₹4.77 ₹5.23 71
Multiples
P/E Multiple ₹5.79 ₹7.72 ₹9.66 63
P/S Multiple ₹4.48 ₹5.97 ₹7.46 58
P/B Multiple ₹4.48 ₹5.97 ₹7.46 55
EV/EBIT ₹7.85 ₹10.42 ₹12.98 66
EV/EBITDA ₹7.17 ₹9.51 ₹11.84 67
EV/Revenue ₹6.00 ₹8.49 ₹10.99 54
Asset-Based
NCAV (Graham) ₹2.28 ₹3.06 ₹4.57 54
Economic Profit
Residual Income best evidence ₹3.54 ₹3.69 ₹3.80 73
ROIC Compounder ₹4.22 ₹5.04 ₹6.15 69
Growth Earnings
Growth-Adj P/E ₹9.14 ₹13.06 ₹16.98 65

Widest divergence: Growth Earnings (₹13.06) versus Asset-Based (₹3.06). Highest evidence: Residual Income (73).

Notify me when BTML reaches fair value

Put BTML on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 18.8
P/S ratio 1.04 P/E × margin
EPS (TTM) ₹0.4400 price ÷ EPS = P/E 18.8
Dividend yield 0.6% payout 11.9%
Net margin 5.5% FY2026
Return on equity 13.2% TTM
More key figures
Profitability
Return on assets (EBIT) 10.7% avg 5y
Operating margin 10.0% TTM
Growth
Revenue (TTM) ₹1.3B TTM
Revenue growth (YoY) +73.3% 3y avg +39.4%
EPS growth (YoY) −33.3%
Balance sheet & cash flow
Free cash flow −₹459M FY2026
Net debt ₹311M FY2026

Figures from reported company fundamentals · as of Aug 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 27/100

Of which business quality 29 · Market factors (momentum, volatility) 49

Profitability 35
Margins and returns on capital today
Quality Growth 58
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 54
Balance sheet, leverage, solvency risk
Investment 22
Disciplined investing over empire-building
Low Volatility 57
Calm price path (market factor)
Momentum 47
Price trend over the last 3–12 months (market factor)
52W Momentum 42
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Bodhi Tree Multimedia Limited produces content for television (TV), films, and digital platforms in India. The company produces content across various languages, such as Hindi, Tamil, Marathi, Gujarati, and Bengali on TV and over the top platforms. Bodhi Tree Multimedia Limited was incorporated in 2013 and is based in Mumbai, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Bodhi Tree Multimedia Limited reported revenue of ₹1.2B in FY2026 versus ₹591M in FY2022, a compound +18.2%/yr. Reported net income was ₹63.8M in FY2026, compounding +18.6%/yr from FY2022.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
₹1.2B
Latest YoY
+29.6%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+39.4%
Value creation/yr (5Y, in INR) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−3.5% · in INR
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share−4.1%
Dividend yield0.6%
Operating margin (EBIT) Operating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.5.6% (2022) → 10.1% (2026) · rising
Worst earnings drop39% (2024) · in INR
Revenue +18.2%/yr
FY22 ₹591M
FY23 ₹426M
FY24 ₹640M
FY25 ₹891M
FY26 ₹1.2B
Net income +18.6%/yr
FY22 ₹32.3M
FY23 ₹32.6M
FY24 ₹33.9M
FY25 ₹48.8M
FY26 ₹63.8M

Watch BTML: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Bodhi Tree Multimedia Limited Fair Value". https://www.fairvalue-calculator.com/stock/BTML.BSE

Peer Group

Entertainment · 251 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 27 · Bottom 25%
Fair Value upside −25% · Below median
Return on equity (TTM) 13% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 5% · Above median
Operating margin (TTM) 10% · Above median
Revenue growth 73% · Top 25%
Dividend yield (TTM) 0.6% · Bottom 25%

Valuation Multiples vs Entertainment median · lower = cheaper

P/E (TTM) 18.8× · Cheaper than median
P/B 1.95× · Pricier than median
P/S (TTM) 1.26× · Pricier than median
EV/EBITDA 9.7× · Pricier than median

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Entertainment stocks, each showing price versus our Fair Value estimate (as of Aug 19, 2026).

Stock Price Fair Value vs Fair Value
Netflix, Inc NFLX $81.72 $49.35 −40%
The Walt Disney Company DIS $103.50 $80.62 −22%
Warner Bros. Discovery, Inc WBD $27.65 $9.03 −67%
Live Nation Entertainment, Inc LYV $182.02 $59.97 −67%
Universal Music Group UMG €14.73 €14.78 +0%
TKO Group TKO $189.42 $47.75 −75%
Formula One Group FWONK $102.02 $35.21 −65%
Fox Corporation FOXA $68.42 $206.81 +202%
News Corporation NWS A$46.55 A$20.41 −56%
Warner Music Group WMG $24.79 $12.10 −51%

Compare Bodhi Tree Multimedia Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Bodhi Tree Multimedia Limited (BTML) overvalued or undervalued?
As of Aug 19, 2026, our model estimates a fair value of ₹7.63 versus a price of ₹8.25, about −8% upside (fairly valued).
What is the fair value of BTML?
Our model-based fair value for Bodhi Tree Multimedia Limited is ₹7.63 (as of Aug 19, 2026), built from audited fundamentals. The current price: ₹8.25.
What is the quality score of BTML?
Bodhi Tree Multimedia Limited has a Quality Score of 27/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Bodhi Tree Multimedia Limited (BTML)?
Our model-based price target is the fair value of ₹7.63 (as of Aug 19, 2026) from 14 valuation models. Cautious scenario ₹5.29, optimistic scenario ₹9.66. It is a calculation from audited fundamentals, not an analyst target.
What is the Bodhi Tree Multimedia Limited stock forecast for 2026?
Our models put fair value at ₹7.63, about −8% upside versus a price of ₹8.25 (fairly valued). Cautious scenario ₹5.29, optimistic scenario ₹9.66. The calculation is refreshed regularly with new filings.
What is the revenue of Bodhi Tree Multimedia Limited (BTML)?
Bodhi Tree Multimedia Limited reported trailing-twelve-month revenue of about ₹1.3B (latest available figure, as of Aug 19, 2026).
What is the net profit margin of BTML?
The net profit margin of Bodhi Tree Multimedia Limited is about 5.1%, meaning it keeps roughly 5.1% of revenue as net income. Based on the latest reported figures.
Does Bodhi Tree Multimedia Limited pay a dividend?
Bodhi Tree Multimedia Limited currently shows a dividend yield of about 0.64% relative to its recent price (as of Aug 19, 2026).
Free · no account needed

Watch Bodhi Tree Multimedia Limited in the live analysis

One click puts Bodhi Tree Multimedia Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.