Hathway Cable & Datacom Intrinsic Value
Hathway Cable & Datacom (HATHWAY) median intrinsic value is ₹21.02 from 8 valuation models (range ₹3–₹26), vs current price ₹10.51 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Read HATHWAY ex-dividend dates for the complete payout history and dividend yield track record.
HATHWAY Valuation Methods Summary — DCF, Graham Number & P/E
Hathway Cable & Datacom intrinsic value across 8 models vs current price ₹10.51 — upside/downside and value range per method. Analyse HATHWAY institutional holdings to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹3.60 | ₹2.88 - ₹4.32 | -65.7% | EPS: ₹0.24, Sector P/E: 15x |
| Book Value Method | asset | ₹26.27 | ₹23.64 - ₹28.90 | +150.0% | Book Value/Share: ₹126.19, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹21.02 | ₹18.92 - ₹23.12 | +100.0% | Revenue/Share: ₹63.95, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹21.02 | ₹18.92 - ₹23.12 | +100.0% | EBITDA: ₹364.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹26.27 | ₹21.02 - ₹31.52 | +150.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹3.15 | ₹2.83 - ₹3.47 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹3.15 | ₹2.83 - ₹3.47 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
| Graham Defensive Method | conservative | ₹26.10 | ₹23.49 - ₹28.71 | +148.3% | EPS: ₹0.24, BVPS: ₹126.19 |
HATHWAY Intrinsic Value vs Market Price — All Valuation Models
Hathway Cable & Datacom fair value range ₹3–₹26 vs current market price ₹10.51 across 8 valuation models. For current market price and key ratios, visit Hathway Cable & Datacom screener.
HATHWAY Intrinsic Value Analysis — Undervalued or Overvalued?
Hathway Cable & Datacom median intrinsic value ₹21.02, current price ₹10.51 — 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 ₹21.02 (median value). With the current market price of ₹10.51, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹3.15 to ₹26.27, indicating ₹3.15 - ₹26.27.
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 | 106.27 | 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 2026 | ₹199 Cr | ₹94 Cr | Positive Free Cash Flow | 7/10 |
| 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 |