GTPL Hathway Fair Value

GTPL • Use multi-model valuation to spot trade setups and log them in your Tickjournal
Average Fair Value
₹148.14
Current Market Price: ₹98.88
+49.82% Price Difference

Fair Value Analysis Export

Export comprehensive fair value analysis for GTPL Hathway. For full fundamentals and performance, visit GTPL share price BSE .

Valuation Summary

Average Fair Value
₹148.14
Current Market Price
₹98.88
Price Difference
₹49.26
Percentage Difference
+49.82%
Fair Value Range
₹5.18 - ₹422.02
Methods Used
7
Analysis based on 7 valuation methods: P/E Based Valuation, P/B Based Valuation, Dividend Discount Model, Price-to-Sales Valuation, Asset-Based Valuation, Benjamin Graham Number, Discounted Cash Flow (DCF)

P/E Based Valuation

Current EPS ₹0.82
Sector Avg P/E 39.5
Historical Avg P/E N/A
Average Fair Value
₹20.36

P/B Based Valuation

Book Value/Share ₹114.42
Sector Avg P/B -1.07
Historical Avg P/B N/A
Average Fair Value
₹171.64

Dividend Discount Model

Current Dividend ₹2.0
Growth Rate -20.63%
Required Return 10.0%
Fair Value
₹5.18

Price-to-Sales Valuation

Revenue/Share ₹85.81
Sector Avg P/S 3.0
Fair Value
₹257.42

Asset-Based Valuation

Book Value/Share ₹114.42
Liquidation Value/Share ₹-86.76
Fair Value
₹114.42

Benjamin Graham Number

Current EPS ₹0.82
Book Value/Share ₹114.42
Graham Multiplier 22.5
Current P/E 31.92
Graham Criteria 1/3
Graham Number
₹45.95
Criteria Met: P/B ≤ 1.5

Discounted Cash Flow (DCF)

Current FCF ₹452.0 Cr
FCF Growth Rate -4.7%
Discount Rate 10.0%
Terminal Growth 3.0%
Enterprise Value ₹4746.12 Cr
DCF Fair Value
₹422.02

Analysis Overview

Methods Used
7
Data Year
2025
Sector
Media

Available Data Sources: Financial statements, dividend history, balance sheet data , sector comparisons.

Data Currency: Financial data is from the previous year (2025).

Related Pages for GTPL Hathway

Additional stock information and data for GTPL

GTPL institutional holdings
GTPL company valuation
GTPL Hathway price earnings
GTPL 52-week chart
GTPL share price chart
GTPL stock price history
GTPL Hathway intrinsic price

Peer Valuation Comparison

Company Symbol P/E Ratio P/B Ratio Market Cap (₹ Cr)
Crystal Business System CRYSTAL - 1.46 ₹20
Maxposure MAXPOSURE - 1.34 ₹102
Studio LSD STUDIOLSD - 0.86 ₹68
Shemaroo Entertainment SHEMAROO - 0.78 ₹293
Chetana Education CHETANA - 1.49 ₹118

Important Disclaimer

This fair value analysis is for informational and educational purposes only. The calculations are based on publicly available financial data and various valuation methodologies.

This analysis does not constitute investment advice, recommendations, or suggestions to buy, sell, or hold any securities. Past performance and financial data do not guarantee future results.

Please conduct your own research and consult with qualified financial advisors before making any investment decisions. Market conditions, company fundamentals, and other factors can significantly impact actual stock performance.