Diligent Media Corporation Limited (DNAMEDIA) fair value: what the stock is really worth
We calculate from audited financials what Diligent Media Corporation Limited is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Diligent Media Corporation 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
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 13, 2026.
How to read this chart
60‑month range ₹1.75 – ₹8.48 · fair‑value band ₹1.36 – ₹2.27 · the ₹2.50 price screens above the ₹1.81 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 13, 2026.
Diligent Media Corporation Limited engages in the production, curation, creation, conversion, procurement, buying, selling, and distribution of various forms of multimedia content through digital media in India and internationally. The company's multimedia content includes digital news, videos, documentaries, and photo series.
Show more
Diligent Media Corporation Limited engages in the production, curation, creation, conversion, procurement, buying, selling, and distribution of various forms of multimedia content through digital media in India and internationally. The company's multimedia content includes digital news, videos, documentaries, and photo series. It also provides content through DNA Syndication. Diligent Media Corporation Limited was incorporated in 2005 and is based in Noida, India.
Stock analysis
Diligent Media Corporation Limited (DNAMEDIA) currently trades at ₹2.50, while our model-based Fair Value estimate is ₹1.81, implying the stock looks roughly 37.8% overvalued today.
Show more
Valuation
How firm this estimate is: it rests on 21 models at a data quality of 95/100, which puts the evidence level at low.
Scenario range: ₹1.36 (bear) to ₹2.27 (bull), the price of ₹2.50 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 53/100 (solid quality), in the Communication Services sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Diligent Media Corporation Limited reported revenue of ₹132M in FY2025 versus ₹31.5M in FY2021, a compound +43.1%/yr. Reported net income was ₹136M in FY2025.
Key figures
Market cap ₹327M (≈ $3.4M) · P/S ratio 5.03 · EPS (TTM) ₹−0.7500 · Net margin 103% · Return on assets (EBIT) −1.7% · Operating margin 8.5% · Revenue (TTM) ₹65.1M · Revenue growth (YoY) −71.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 57% below its 52-week high and 7% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 9% fair-value upside, at −27%, DNAMEDIA screens richer than that median.
Fair Value models
Bear ₹1.36Fair Value ₹1.81Bull ₹2.27
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+36.0%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+26.7%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+56.6%
Revenue growth 11 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−18.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis. 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.
−28.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−28.5%
Dividend (yield on the price)0.0%
Profit margin 2020 to 2025 ⓘ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.17% → 8%
⚠ Revenue per share shrinking 23.0%/yr over ~9Y (margin trend unclear) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Price in line with expectations
The price assumes about as much growth as the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+56.4%
Yearly growth needed for the next five years to justify today's price.
Compare Diligent Media Corporation Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Publishing · 108 stocks
Beats the industry median on 3/8 measures
Overall it trails its industry peers.
Valuation
Quality Score53 · Below median
Fair Value upside−35% · Bottom 25%
Profitability
Return on assets−1% · Bottom 25%
Net margin (TTM)−136% · Bottom 25%
Operating margin (TTM)9% · Above median
Growth and dividend
Revenue growth−72% · Bottom 25%
Valuation Multiplesvs Publishing median · lower = cheaper
P/S (TTM)0.05× · Cheapest 25%
P/FCF0.1× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 45
FUTURE (revenue growth)0· sector 0
PAST (return on equity)0· sector 22
HEALTH (low debt)100· sector 100
DIVIDEND (yield)0· sector 57
VALUE 0: the price sits above our fair-value range.
PAST 0: with negative equity (buybacks among others) return on equity is not meaningfully computable.
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). "Diligent Media Corporation Limited Fair Value". https://www.fairvalue-calculator.com/stock/DNAMEDIA
Frequently asked questions
Is Diligent Media Corporation Limited (DNAMEDIA) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of ₹1.81 versus a price of ₹2.50, about −27% upside (overvalued).
What is the fair value of DNAMEDIA?
Our model-based fair value for Diligent Media Corporation Limited is ₹1.81 (as of Sep 13, 2026), built from audited fundamentals. The current price: ₹2.50.
What is the quality score of DNAMEDIA?
Diligent Media Corporation Limited has a Quality Score of 53/100. 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 Diligent Media Corporation Limited (DNAMEDIA)?
Our model-based price target is the fair value of ₹1.81 (as of Sep 13, 2026) from 9 valuation models. Cautious scenario ₹1.36, optimistic scenario ₹2.27. It is a calculation from audited fundamentals, not an analyst target.
What is the Diligent Media Corporation Limited stock forecast for 2026?
Our models put fair value at ₹1.81, about −27% upside versus a price of ₹2.50 (overvalued). Cautious scenario ₹1.36, optimistic scenario ₹2.27. The calculation is refreshed regularly with new filings.
What is the revenue of Diligent Media Corporation Limited (DNAMEDIA)?
Diligent Media Corporation Limited reported trailing-twelve-month revenue of about ₹65.1M (latest available figure, as of Sep 13, 2026).
What growth is priced into Diligent Media Corporation Limited (DNAMEDIA)?
For today's price to be fair in a discounted-cash-flow model, Diligent Media Corporation Limited would have to grow free cash flow by +56.4 % per year for five years (discount rate 12.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +56.6 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of DNAMEDIA use?
Our models discount Diligent Media Corporation Limited at 12.4 %: a base by market capitalisation (nano), country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Diligent Media Corporation Limited that is +56.4 % per year a year over ten years, using the same discount rate (12.4 %) and the same formula as our fair value.
How much growth has Diligent Media Corporation Limited (DNAMEDIA) delivered so far?
Over the past 5 years revenue at Diligent Media Corporation Limited grew +56.6 % a year. The price currently implies +56.4 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Diligent Media Corporation Limited (DNAMEDIA) growing?
The median revenue growth in the sector is +2.0 % a year. That is the yardstick for the growth priced into Diligent Media Corporation Limited (+56.4 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Diligent Media Corporation Limited (DNAMEDIA)?
The free-cash-flow yield on the price is 11.78 %: that much free cash flow Diligent Media Corporation Limited produces per unit of market value. When it exceeds the discount rate of our models (12.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Diligent Media Corporation Limited (DNAMEDIA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Diligent Media Corporation Limited it is ₹1.81 per share (as of Sep 13, 2026), against a price of ₹2.50. It is the blended result of 9 valuation models (cash flow, earnings, asset, dividend).
Is Diligent Media Corporation Limited stock overvalued or undervalued in 2026?
As of Sep 13, 2026, DNAMEDIA trades above its calculated fair value: price ₹2.50, fair value ₹1.81, a gap of about −27% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of DNAMEDIA?
No. The price is what the market pays today (₹2.50); the fair value is what the company's own numbers justify (₹1.81). For Diligent Media Corporation Limited the two are ₹0.6860 per share apart. That gap is exactly why we show both numbers side by side.
How much is Diligent Media Corporation Limited worth?
The market values Diligent Media Corporation Limited at about ₹327M (market capitalisation, as of Sep 13, 2026). Per share that is ₹2.50; our models calculate a fair value of ₹1.81 per share.
What do the bullish and bearish scenarios say about DNAMEDIA?
Our models span a range for Diligent Media Corporation Limited: cautious scenario ₹1.36, base ₹1.81, optimistic ₹2.27 per share (as of Sep 13, 2026, price ₹2.50). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is DNAMEDIA from its 52-week high?
Diligent Media Corporation Limited trades at ₹2.50, about 57% below its 52-week high of ₹5.86 and 7% above the low of ₹2.33 (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of ₹1.81 is for.
Which stocks are comparable to Diligent Media Corporation Limited?
From the same area (Communication Services) we also value The New York Times Company, Pearson plc, Jiangsu Phoenix Publishing & Media Corporation, China Science Publishing & Media Ltd, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Diligent Media Corporation Limited stock attractive at the current price?
The data as of Sep 13, 2026: price ₹2.50, calculated fair value ₹1.81 (−27%), Quality Score 53/100, from 9 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of DNAMEDIA calculated?
We run Diligent Media Corporation Limited through 9 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹1.81, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.6 % above its aggregate fair value. Diligent Media Corporation Limited itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Diligent Media Corporation Limited (DNAMEDIA)?
The closing price on Sep 15, 2026 was ₹2.50. Our model-based fair value is ₹1.81, about −27% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Diligent Media Corporation Limited right now?
The price sits above even our optimistic bull case (₹2.27). The favourable scenario is already priced in. Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Diligent Media Corporation Limited
How large is the market capitalisation of Diligent Media Corporation Limited (DNAMEDIA)?
The market capitalisation of Diligent Media Corporation Limited is ₹327M (≈ $3.4M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Diligent Media Corporation Limited (DNAMEDIA)?
The price-to-sales ratio of Diligent Media Corporation Limited is 5.03 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Diligent Media Corporation Limited (DNAMEDIA)?
Earnings per share at Diligent Media Corporation Limited are ₹−0.7500. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Diligent Media Corporation Limited (DNAMEDIA)?
The net margin of Diligent Media Corporation Limited is 103% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the EBIT return on assets of Diligent Media Corporation Limited (DNAMEDIA)?
On an EBIT basis the return on assets of Diligent Media Corporation Limited is −1.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Diligent Media Corporation Limited (DNAMEDIA)?
The operating margin of Diligent Media Corporation Limited is 8.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Diligent Media Corporation Limited (DNAMEDIA)?
Revenue at Diligent Media Corporation Limited is growing −71.8% versus a year earlier (3y avg +26.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Diligent Media Corporation Limited (DNAMEDIA)?
Earnings per share at Diligent Media Corporation Limited are growing −96.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Diligent Media Corporation Limited (DNAMEDIA) carry?
The net debt of Diligent Media Corporation Limited is ₹4.3B (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Diligent Media Corporation Limited in the live analysis
One click puts Diligent Media Corporation 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.
