Hathway Cable & Datacom Intrinsic Value
HATHWAY Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹6.00 | ₹4.80 - ₹7.20 | -51.7% | EPS: ₹0.40, Sector P/E: 15x |
| Book Value Method | asset | ₹31.05 | ₹27.95 - ₹34.16 | +150.0% | Book Value/Share: ₹123.84, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹24.84 | ₹22.36 - ₹27.32 | +100.0% | Revenue/Share: ₹63.16, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹24.84 | ₹22.36 - ₹27.32 | +100.0% | EBITDA: ₹412.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹31.05 | ₹24.84 - ₹37.26 | +150.0% | CF Growth: 1.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹3.73 | ₹3.36 - ₹4.10 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹4.12 | ₹3.71 - ₹4.53 | -66.8% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
| Graham Defensive Method | conservative | ₹33.39 | ₹30.05 - ₹36.73 | +168.8% | EPS: ₹0.40, BVPS: ₹123.84 |
Want to compare with current market value? Check HATHWAY share price latest .
Valuation Comparison Chart
HATHWAY Intrinsic Value Analysis
What is the intrinsic value of HATHWAY?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Hathway Cable & Datacom (HATHWAY) is ₹24.84 (median value). With the current market price of ₹12.42, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹3.73 to ₹33.39, indicating ₹3.73 - ₹33.39.
Is HATHWAY undervalued or overvalued?
Based on our multi-method analysis, Hathway Cable & Datacom (HATHWAY) appears to be trading below calculated value by approximately 100.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 97.77 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.17 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 1.6% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 15.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.44x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Hathway Cable & Datacom
Additional stock information and data for HATHWAY
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2024 | ₹-410 Cr | ₹-410 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹453 Cr | ₹302 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹333 Cr | ₹142 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹467 Cr | ₹467 Cr | Positive Free Cash Flow | 8/10 |
| March 2020 | ₹440 Cr | ₹440 Cr | Positive Free Cash Flow | 8/10 |