Hathway Cable & Datacom Intrinsic Value
Hathway Cable & Datacom (HATHWAY) median intrinsic value is ₹21.96 from 8 valuation models (range ₹3–₹27), vs current price ₹10.98 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit Hathway Cable & Datacom screener.
HATHWAY Valuation Methods Summary — DCF, Graham Number & P/E
Hathway Cable & Datacom intrinsic value across 8 models vs current price ₹10.98 — upside/downside and value range per method. Browse HATHWAY balance sheet details for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹3.60 | ₹2.88 - ₹4.32 | -67.2% | EPS: ₹0.24, Sector P/E: 15x |
| Book Value Method | asset | ₹27.45 | ₹24.70 - ₹30.20 | +150.0% | Book Value/Share: ₹123.84, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹21.96 | ₹19.76 - ₹24.16 | +100.0% | Revenue/Share: ₹63.95, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹21.96 | ₹19.76 - ₹24.16 | +100.0% | EBITDA: ₹364.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹27.45 | ₹21.96 - ₹32.94 | +150.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹3.29 | ₹2.96 - ₹3.62 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹3.29 | ₹2.96 - ₹3.62 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
| Graham Defensive Method | conservative | ₹25.86 | ₹23.27 - ₹28.45 | +135.5% | EPS: ₹0.24, BVPS: ₹123.84 |
HATHWAY Intrinsic Value vs Market Price — All Valuation Models
Hathway Cable & Datacom fair value range ₹3–₹27 vs current market price ₹10.98 across 8 valuation models. Also explore Hathway Cable & Datacom stock price data download to track price trends across different timeframes.
HATHWAY Intrinsic Value Analysis — Undervalued or Overvalued?
Hathway Cable & Datacom median intrinsic value ₹21.96, current price ₹10.98 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
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 ₹21.96 (median value). With the current market price of ₹10.98, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹3.29 to ₹27.45, indicating ₹3.29 - ₹27.45.
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%.
HATHWAY Financial Health — Key Ratios vs Industry Benchmarks
Hathway Cable & Datacom financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| 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 |
| Return on Equity | 1.0% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 13.0% | 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 |
HATHWAY Cash Flow Quality — Operating & Free Cash Flow
Hathway Cable & Datacom operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹290 Cr | ₹158 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹-405 Cr | ₹-405 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 |