EN DE

New Delhi Television Limited (NDTV) Fair Value & Analysis

Communication Services · IN · Market cap ₹8.5B

ND New Delhi Television Limited NDTV · BSE
Price₹75.71
Fair Value₹7.62
Upside-89.9%
Quality17/100
Watch New Delhi Television Limited for free, get notified when fair value or trend changes. Watch for free

Risks

!Trades 90% ABOVE our fair value of ₹7.62
!Expensive Growth
!Loss-making · -62.1% net margin
!Moderate debt · negative free cash flow
Expensive Growth
Loss-making · -62.1% net margin
Moderate debt · negative free cash flow
Trails peers (3/10)
Narrow moat 0/100
Evidence: Low Range ₹5.68 – ₹11.37 Share as image

Fair value as of: Aug 22, 2026

From 1 valuation models · updated today

Share price −0.5% over the past month.

Below-average quality, and screening another 90% overvalued on our models.

What runs behind every stock

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

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (₹11.37). The favourable scenario is already priced in.
  • Weak quality (17/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • A fairly wide model range (₹5.68 to ₹11.37) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹540.85 ₹54.20 Fair Value ₹7.62 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 22, 2026.

How to read this chart

60‑month range ₹54.20 – ₹540.85 · fair‑value band ₹5.68 – ₹11.37 · the ₹75.71 price screens above the ₹7.62 fair value. Dashed = 300-day average. As of Aug 22, 2026.

Full chart & analysis →

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

Analysis

New Delhi Television Limited (NDTV) currently trades at ₹75.71, while our model-based Fair Value estimate is ₹7.62, implying the stock looks roughly 89.9% overvalued today. The Quality Score stands at 17/100 (below-average quality), in the Communication Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: low).

Over the trailing twelve months, New Delhi Television Limited generated revenue of ₹5.4B at a net margin of -62.1%. Revenue grew 8.9% year over year. Net debt stands at ₹1.7B. Fundamentals as of Aug 22, 2026

Our scenario range runs from ₹5.68 (bear case) to ₹11.37 (bull case); at ₹75.71, the current price sits above 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 53% below its 52-week high and 29% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 20% fair-value upside, at -90%, NDTV screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted 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.

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
NCAV (Graham) ₹5.68 ₹7.62 ₹11.37 50
All 1 models by family
Asset-Based
NCAV (Graham) ₹5.68 ₹7.62 ₹11.37 50

Notify me when NDTV reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹5.4B
Revenue growth (YoY) +8.9%
Net margin -62.1%
Return on equity -341%
Free cash flow −₹2.9B FY2025
Operating margin -66.2%
More key figures
EPS (TTM) ₹-33.18
EPS growth (YoY) -50.5%
Net debt ₹1.7B FY2025

Figures from reported company fundamentals · as of Aug 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 17/100

Of which business quality 20 · Market factors (momentum, volatility) 28

Profitability 25
Margins and returns on capital today
Quality Growth 25
Are margins and returns improving?
Cashflow 7
Earnings quality: real cash, not paper profit
Fin. Strength 12
Balance sheet, leverage, solvency risk
Investment 67
Disciplined investing over empire-building
Low Volatility 53
Calm price path (market factor)
Momentum 24
Price trend over the last 3–12 months (market factor)
52W Momentum 8
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.

About the company

New Delhi Television Limited, together with its subsidiaries, engages in the television media business in India, the United States, Europe, and internationally.

Full company description

New Delhi Television Limited, together with its subsidiaries, engages in the television media business in India, the United States, Europe, and internationally. It operates NDTV 24X7, an English news channel; NDTV India, a Hindi news channel; and NDTV Profit, a business news channel; and regional channels, including NDTV World Edition, NDTV MPCG, NDTV Rajasthan, and NDTV Marathi. The company also provides offers consultancy for setting up channels in various markets. New Delhi Television Limited was incorporated in 1988 and is based in New Delhi, India. New Delhi Television Limited operates as a subsidiary of RRPR Holding Private Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

New Delhi Television Limited reported revenue of ₹5.3B in FY2025 versus ₹4.0B in FY2021, a compound +7.4%/yr. Reported net income was −₹3.2B in FY2025.

Growth Quality 30/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
₹5.3B
Latest YoY
+13.6%
Avg. 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.
+11.0%
Avg. growth/yr (5Y) 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.
+8.1%
Avg. growth/yr (9Y) 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.
+0.8%
Revenue +7.4%/yr
FY21 ₹4.0B
FY22 ₹3.9B
FY23 ₹3.7B
FY24 ₹4.7B
FY25 ₹5.3B
Net income
FY21 ₹798M
FY22 ₹487M
FY23 −₹202M
FY24 −₹2.2B
FY25 −₹3.2B

NDTV screens 90% overvalued. Compare with Nexstar Media Group →

Share or link this analysis
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). "New Delhi Television Limited Fair Value". https://www.fairvalue-calculator.com/stock/NDTV

Peer Group

Broadcasting · 69 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 20 · Bottom 25%
Fair Value upside −90% · Bottom 25%
Return on assets -27% · Bottom 25%
Net margin (TTM) -62% · Bottom 25%
Operating margin (TTM) -66% · Bottom 25%
Revenue growth 9% · Above median
Debt / equity 1.33× · Higher than 75% of peers

Valuation Multiples vs Broadcasting median · lower = cheaper

P/B 0.07× · Cheaper than 75% of peers
P/S (TTM) 0.02× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 32
FUTURE45 · sector 0
PAST0 · sector 2
HEALTH33 · sector 96
DIVIDEND0 · sector 71

VALUE 0: the price sits above our fair-value range.

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 Broadcasting stocks, each showing price versus our Fair Value estimate (as of Aug 22, 2026).

Stock Price Fair Value vs Fair Value
Nexstar Media Group NXST $185.14 $151.97 -18%
SES S.A SESG €5.43 €18.90 +248%
PT Elang Mahkota Teknologi Tbk, through its subsidiaries, EMTK 500.00 IDR 1,094 IDR +119%
MFE-Mediaforeurope N.V MFEB €3.62 €5.38 +49%
Jiangsu Broadcasting Cable Information Network Corporation 600959 ¥3.10 ¥1.14 -63%
Sun TV Network Limited SUNTV ₹487.90 ₹586.58 +20%
MBC Group 4072 20.43 SAR 19.24 SAR -6%
Métropole Télévision S.A MMT €12.04 €15.96 +33%
Beijing Gehua Catv Network Co 600037 ¥7.15 ¥3.64 -49%
PT Surya Citra Media Tbk, SCMA 200.00 IDR 198.19 IDR -1%

Compare New Delhi Television 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

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 Evidence & backtest 34 years, survivorship-adjusted Financial calculators DCF, Graham, PEG and more

Frequently asked questions

Is New Delhi Television Limited (NDTV) overvalued or undervalued?
As of Aug 22, 2026, our model estimates a fair value of ₹7.62 versus a price of ₹75.71, about −90% (overvalued).
What is the fair value of NDTV?
Our model-based fair value for New Delhi Television Limited is ₹7.62 (as of Aug 22, 2026), built from audited fundamentals. The current price: ₹75.71.
What is the quality score of NDTV?
New Delhi Television Limited has a Quality Score of 17/100. 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 revenue of New Delhi Television Limited (NDTV)?
New Delhi Television Limited reported trailing-twelve-month revenue of about ₹5.4B (latest available figure, as of Aug 22, 2026).
What is the net profit margin of NDTV?
The net profit margin of New Delhi Television Limited is about -62.1%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track New Delhi Television Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.