Affle 3i

DPDP Act And GDPR Rules Will Crush Ad-Tech Margins

AnalystLowTarget

Not Invested

Consensus Narrative from 12 Analysts

Published

20 Jul 25

AnalystLowTarget's Fair Value

₹1,365.20

50.4% overvalued

24 Jul

₹2,053.40

30.2%

5.8%

30.2%

5.8%

Edit anytime before Jul 20 10:32 PM. Then post Updates to your followers.

Author's Valuation

₹1.4k

50.4% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

₹1.37k

50.4% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

16.77%

Media revenue growth rate

0.10%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

12.73%

Calculation

₹7.59b

Earnings '28

35.98x

PE Ratio '28

₹273.07b

Market Cap '28

₹273.07b

Market Cap '28

140.56m

No. shares '28

₹1.94k

Share Price '28

₹1.94k Share Price '28

Discounted to 2025 @ 12.63% p.a.

₹1.36k

Fair Value '25