Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
India
/
Media
/
Tips Music
TIPSMUSIC
Tips Music
Digital Piracy And Rising Costs Will Compress Margins
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 3 Analysts
Published
15 Jul 25
Updated
15 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
₹612.00
3.9% undervalued
intrinsic discount
15 Jul
₹587.95
Loading
1Y
-17.9%
7D
1.0%
Author's Valuation
₹612.0
3.9% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
₹612.0
3.9% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
6b
2014
2017
2020
2023
2025
2026
2028
Revenue ₹6.0b
Earnings ₹2.9b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
21.55%
Entertainment revenue growth rate
0.45%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
16.23%
Calculation
₹2.94b
Earnings '28
x
41.00x
PE Ratio '28
=
₹120.36b
Market Cap '28
₹120.36b
Market Cap '28
/
126.95m
No. shares '28
=
₹948.08
Share Price '28
₹948.08
Share Price '28
Discounted to 2025 @ 16.00% p.a.
=
₹607.40
Fair Value '25
