GTPL Hathway Fair Value

Average Fair Value
₹186.16
Current Market Price: ₹53.5
+247.96% Price Difference

GTPL Hathway (GTPL) average fair value is ₹186.16 across 5 valuation models — P/B Based Valuation, Dividend Discount Model, Price-to-Sales Valuation, Asset-Based Valuation, Discounted Cash Flow (DCF), vs a current market price of ₹53.5 (+247.96%), fair value range ₹5.18–₹422.41. Check GTPL company valuation to track the company's total market size over time.

Fair Value Analysis Export

GTPL Fair Value vs Current Price — Valuation Summary

GTPL average fair value, fair value range, price gap and valuation status across 5 models: P/B Based Valuation, Dividend Discount Model, Price-to-Sales Valuation, Asset-Based Valuation, Discounted Cash Flow (DCF). For live price and a broader fundamental view, visit GTPL Hathway stock price NSE.

Average Fair Value
₹186.16
Current Market Price
₹53.5
Price Difference
₹132.66
Percentage Difference
+247.96%
Fair Value Range
₹5.18 - ₹422.41
Methods Used
5
Analysis based on 5 valuation methods: P/B Based Valuation, Dividend Discount Model, Price-to-Sales Valuation, Asset-Based Valuation, Discounted Cash Flow (DCF)

P/B Based Valuation

Book Value/Share ₹101.42
Sector Avg P/B -0.28
Historical Avg P/B N/A
Average Fair Value
₹152.12

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 ₹83.22
Sector Avg P/S 3.0
Fair Value
₹249.65

Asset-Based Valuation

Book Value/Share ₹101.42
Liquidation Value/Share ₹202.94
Fair Value
₹101.42

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
₹422.41

GTPL Fair Value Analysis — Data Sources & Coverage

GTPL Hathway financial data sources, valuation methods applied and sector benchmarks used — 2026 financial year.

Methods Used
5
Data Year
2026
Sector
Media

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

Data Currency: Financial data is from the current year (2026).

GTPL vs Media Sector Peers — P/E, P/B & Market Cap

GTPL Hathway P/E ratio, P/B ratio and market capitalisation vs Media sector peers — relative valuation comparison.

Company Symbol P/E Ratio P/B Ratio Market Cap (₹ Cr)
New Delhi Television (ND… NDTV -2.59 6.75 ₹861
Picturepost Studios PPSL 10.86 0.32 ₹10
Maxposure MAXPOSURE 7.73 0.93 ₹75
Aqylon Nexus AQYLON -23.96 -52.83 ₹553
Jagran Prakashan JAGRAN 7.59 0.68 ₹1,348

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.