Next Mediaworks Limited (NEXTMEDIA) fair value: what the stock is really worth
As of Oct 5, 2026: fair value of Next Mediaworks Limited ₹4.59, price ₹3.65, upside +25.8%, quality 43 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
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 Oct 3, 2026.
How to read this chart
60‑month range ₹3.52 – ₹11.71 · fair‑value band ₹1.99 – ₹7.19 · the ₹3.65 price screens below the ₹4.59 fair value. Dashed = 300-day average. As of Oct 3, 2026.
Follow Next Mediaworks in your weekly email
Every Wednesday you see whether Next Mediaworks is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Next Mediaworks Limited, through its subsidiary, engages in radio broadcasting business in India. The company operates FM stations under the Radio One brand in Delhi, Mumbai, Kolkata, Chennai, Bangalore, Pune, and Ahmedabad. It also serves international radio network customers through Radio One International brand name.
Show more
Next Mediaworks Limited, through its subsidiary, engages in radio broadcasting business in India. The company operates FM stations under the Radio One brand in Delhi, Mumbai, Kolkata, Chennai, Bangalore, Pune, and Ahmedabad. It also serves international radio network customers through Radio One International brand name. The company was formerly known as Mid-Day Multimedia Limited and changed its name to Next Mediaworks Limited in April 2011. Next Mediaworks Limited was incorporated in 1981 and is based in New Delhi, India. Next Mediaworks Limited is a subsidiary of HT Media Limited.
Stock analysis
Next Mediaworks Limited (NEXTMEDIA) currently trades at ₹3.65, while our model-based Fair Value estimate is ₹4.59, implying the stock looks roughly 20.5% undervalued today.
Show more
Valuation
How firm this estimate is: it rests on 1 models at a data quality of 96/100, which puts the evidence level at low.
Scenario range: ₹1.99 (bear) to ₹7.19 (bull), the price of ₹3.65 sits inside 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 43/100 (below-average quality), in the Communication Services sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Next Mediaworks Limited reported revenue of ₹0 in FY2026 versus ₹257M in FY2022. Reported net income was −₹52.8M in FY2026.
Key figures
Market cap ₹244M (≈ $2.5M) · P/S ratio 0.81 · EPS (TTM) ₹−0.7500 · Return on assets (EBIT) −12.3% · Revenue (TTM) ₹303M · Revenue growth (YoY) −73.0% · Free cash flow −₹900K · Net debt ₹389M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 28 out of 100 (low confidence).
What moves the price
The share trades about 48% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 49% fair-value upside, at 26%, NEXTMEDIA screens richer than that median.
Fair Value models
Bear ₹1.99Fair Value ₹4.59Bull ₹7.19
Price ₹3.65 · Upside +25.8%
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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.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.0/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+5.8%
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.
+25.3%
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.
−11.0%
’19
’20
’21
’22
’23
’24
Profit margin (trend) ⓘ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.
−9.5% (2019) → −27.9% (2024)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2026 is a loss year, no rate is defined from a loss
Compare Next Mediaworks 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.Broadcasting · 68 stocks
Beats the industry median on 1/6 measures
Overall it trails its industry peers.
Valuation
Quality Score43 · Below median
Fair Value upside+25.8% · Above median
Profitability
Return on equity (TTM)Negative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.
Return on assets−2.3% · Bottom 25%
Operating margin (TTM)0.0% · Below median
Growth and dividend
Revenue growth−73.0% · Bottom 25%
Balance sheet
Debt / equityNegative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.
Valuation Multiplesvs Broadcasting median · lower = cheaper
P/BNegative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.
EV/EBITDA10.0× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)68· sector 61
FUTURE (revenue growth)0· sector 16
PAST (return on equity)0· sector 9
HEALTH (low debt)0· sector 95
DIVIDEND (yield)0· sector 81
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.
Is Next Mediaworks Limited (NEXTMEDIA) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of ₹4.59 versus a price of ₹3.65, about +26% upside (undervalued).
What is the fair value of NEXTMEDIA?
Our model-based fair value for Next Mediaworks Limited is ₹4.59 (as of Oct 3, 2026), built from audited fundamentals. The current price: ₹3.65.
What is the quality score of NEXTMEDIA?
Next Mediaworks Limited has a Quality Score of 43/100. 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 Next Mediaworks Limited (NEXTMEDIA)?
Our model-based price target is the fair value of ₹4.59 (as of Oct 3, 2026) from 1 valuation models. Cautious scenario ₹1.99, optimistic scenario ₹7.19. It is a calculation from audited fundamentals, not an analyst target.
What is the Next Mediaworks Limited stock forecast for 2026?
Our models put fair value at ₹4.59, about +26% upside versus a price of ₹3.65 (undervalued). Cautious scenario ₹1.99, optimistic scenario ₹7.19. The calculation is refreshed regularly with new filings.
What is the revenue of Next Mediaworks Limited (NEXTMEDIA)?
Next Mediaworks Limited reported trailing-twelve-month revenue of about ₹303M (latest available figure, as of Oct 3, 2026).
What is the intrinsic value of Next Mediaworks Limited (NEXTMEDIA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Next Mediaworks Limited it is ₹4.59 per share (as of Oct 3, 2026), against a price of ₹3.65. It is the blended result of 1 valuation models (cash flow, earnings, asset, dividend).
Is Next Mediaworks Limited stock overvalued or undervalued in 2026?
As of Oct 3, 2026, NEXTMEDIA trades below its calculated fair value: price ₹3.65, fair value ₹4.59, a gap of about +26% (undervalued). 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 NEXTMEDIA?
No. The price is what the market pays today (₹3.65); the fair value is what the company's own numbers justify (₹4.59). For Next Mediaworks Limited the two are ₹0.9400 per share apart. That gap is exactly why we show both numbers side by side.
How much is Next Mediaworks Limited worth?
The market values Next Mediaworks Limited at about ₹244M (market capitalisation, as of Oct 3, 2026). Per share that is ₹3.65; our models calculate a fair value of ₹4.59 per share.
What do the bullish and bearish scenarios say about NEXTMEDIA?
Our models span a range for Next Mediaworks Limited: cautious scenario ₹1.99, base ₹4.59, optimistic ₹7.19 per share (as of Oct 3, 2026, price ₹3.65). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Next Mediaworks Limited (NEXTMEDIA)?
Balance-sheet figures for Next Mediaworks Limited (as of Oct 3, 2026): negative equity, so no return on equity and no debt-to-equity ratio. They feed the Quality Score of 43/100, which measures business quality independently of the share price.
How far is NEXTMEDIA from its 52-week high?
Next Mediaworks Limited trades at ₹3.65, about 48% below its 52-week high of ₹7.00 and 4% above the low of ₹3.52 (as of Oct 5, 2026). Distance from the high says nothing about value: that is what the fair value of ₹4.59 is for.
Which stocks are comparable to Next Mediaworks Limited?
From the same area (Communication Services) we also value Nexstar Media Group, Sun TV Network Limited, Jiangsu Broadcasting Cable Information Network Corporation, SES S.A, 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 Next Mediaworks Limited stock attractive at the current price?
The data as of Oct 3, 2026: price ₹3.65, calculated fair value ₹4.59 (+26%), Quality Score 43/100, from 1 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 NEXTMEDIA calculated?
We run Next Mediaworks Limited through 1 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 ₹4.59, 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 15.0 % above its aggregate fair value. Next Mediaworks Limited currently trades 20 % below its own fair value, and the market average says nothing about that. 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 Next Mediaworks Limited (NEXTMEDIA)?
The closing price on Oct 5, 2026 was ₹3.65. Our model-based fair value is ₹4.59, about +26% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Next Mediaworks Limited right now?
The model range is unusually wide (₹1.99 to ₹7.19). The outcome hinges heavily on assumptions, so read the point estimate with caution. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Next Mediaworks Limited
How large is the market capitalisation of Next Mediaworks Limited (NEXTMEDIA)?
The market capitalisation of Next Mediaworks Limited is ₹244M (≈ $2.5M). 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 Next Mediaworks Limited (NEXTMEDIA)?
The price-to-sales ratio of Next Mediaworks Limited is 0.81 (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 Next Mediaworks Limited (NEXTMEDIA)?
Earnings per share at Next Mediaworks Limited are ₹−0.7500. Earnings per share over the last twelve months: total profit spread across every single share.
What is the EBIT return on assets of Next Mediaworks Limited (NEXTMEDIA)?
On an EBIT basis the return on assets of Next Mediaworks Limited is −12.3% (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.
How fast is revenue growing at Next Mediaworks Limited (NEXTMEDIA)?
Revenue at Next Mediaworks Limited is growing −73.0% versus a year earlier. How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does Next Mediaworks Limited (NEXTMEDIA) generate?
The free cash flow of Next Mediaworks Limited is −₹900K (fiscal year 2026). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Next Mediaworks Limited (NEXTMEDIA) carry?
The net debt of Next Mediaworks Limited is ₹389M (fiscal year 2026). 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 Next Mediaworks Limited in the live analysis
One click puts Next Mediaworks 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.
