Hathway Bhawani Cabletel & Datacom Intrinsic Value

HATHWAYB • Media
Current Stock Price
₹13.65
Primary Intrinsic Value
₹2.73
Market Cap
₹10.9 Cr
-63.4% Downside
Median Value
₹5.00
Value Range
₹3 - ₹5
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

HATHWAYB Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
Book Value Method asset ₹2.73 ₹2.46 - ₹3.00 -80.0% Book Value/Share: ₹2.50, P/B: 1.0x
Revenue Multiple Method revenue ₹5.00 ₹4.50 - ₹5.50 -63.4% Revenue/Share: ₹5.00, P/S: 1.0x
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check HATHWAYB share price latest .

Valuation Comparison Chart

HATHWAYB Intrinsic Value Analysis

What is the intrinsic value of HATHWAYB?

Based on our comprehensive analysis using 2 different valuation methods, the estimated intrinsic value of Hathway Bhawani Cabletel & Datacom (HATHWAYB) is ₹5.00 (median value). With the current market price of ₹13.65, this represents a -63.4% variance from our estimated fair value.

The valuation range spans from ₹2.73 to ₹5.00, indicating ₹2.73 - ₹5.00.

Is HATHWAYB undervalued or overvalued?

Based on our multi-method analysis, Hathway Bhawani Cabletel & Datacom (HATHWAYB) appears to be trading above calculated value by approximately 63.4%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Debt to Equity Ratio 1.50 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Operating Margin 3.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 1.33x Industry Standard: 1.0x+ Above 1.0x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2024 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2023 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2022 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2021 ₹1 Cr ₹1 Cr Positive Free Cash Flow 8/10