Hindustan Media Ventures Intrinsic Value
HMVL Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹82.20 | ₹65.76 - ₹98.64 | +33.1% | EPS: ₹5.48, Sector P/E: 15x |
| Book Value Method | asset | ₹154.40 | ₹138.96 - ₹169.84 | +150.0% | Book Value/Share: ₹207.30, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹121.62 | ₹109.46 - ₹133.78 | +96.9% | Revenue/Share: ₹121.62, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹58.38 | ₹52.54 - ₹64.22 | -5.5% | EBITDA: ₹72.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹47.67 | ₹38.14 - ₹57.20 | -22.8% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹35.07 | ₹31.56 - ₹38.58 | -43.2% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹56.44 | ₹50.80 - ₹62.08 | -8.6% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
| Graham Defensive Method | conservative | ₹159.87 | ₹143.88 - ₹175.86 | +158.9% | EPS: ₹5.48, BVPS: ₹207.30 |
Want to compare with current market value? Check HMVL share price latest .
Valuation Comparison Chart
HMVL Intrinsic Value Analysis
What is the intrinsic value of HMVL?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Hindustan Media Ventures (HMVL) is ₹82.20 (median value). With the current market price of ₹61.76, this represents a +33.1% variance from our estimated fair value.
The valuation range spans from ₹35.07 to ₹159.87, indicating ₹35.07 - ₹159.87.
Is HMVL undervalued or overvalued?
Based on our multi-method analysis, Hindustan Media Ventures (HMVL) appears to be trading below calculated value by approximately 33.1%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 45.07 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 2.6% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | -5.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.39x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Hindustan Media Ventures
Additional stock information and data for HMVL
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹38 Cr | ₹37 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹16 Cr | ₹16 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹52 Cr | ₹52 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹51 Cr | ₹14 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹203 Cr | ₹130 Cr | Positive Free Cash Flow | 8/10 |