Hindustan Media Ventures Intrinsic Value
Hindustan Media Ventures (HMVL) median intrinsic value is ₹151.35 from 9 valuation models (range ₹48–₹268), vs current price ₹89.36 — +69.4% upside (Trading Below Calculated Value), margin of safety 41.0%. Analyse HMVL shareholding pattern to track promoter, FII and institutional holdings.
HMVL Valuation Methods Summary — DCF, Graham Number & P/E
Hindustan Media Ventures intrinsic value across 9 models vs current price ₹89.36 — upside/downside and value range per method. For current market price and key ratios, visit HMVL screener.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹223.80 | ₹179.04 - ₹268.56 | +150.4% | EPS: ₹14.92, Sector P/E: 15x |
| Book Value Method | asset | ₹214.46 | ₹193.01 - ₹235.91 | +140.0% | Book Value/Share: ₹214.46, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹124.32 | ₹111.89 - ₹136.75 | +39.1% | Revenue/Share: ₹124.32, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹142.70 | ₹128.43 - ₹156.97 | +59.7% | EBITDA: ₹176.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹47.67 | ₹38.14 - ₹57.20 | -46.7% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹95.49 | ₹85.94 - ₹105.04 | +6.9% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹153.68 | ₹138.31 - ₹169.05 | +72.0% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
| ROE Based Valuation | profitability | ₹151.35 | ₹136.22 - ₹166.49 | +69.4% | ROE: 7.1%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹268.08 | ₹241.27 - ₹294.89 | +200.0% | EPS: ₹14.92, BVPS: ₹214.46 |
HMVL Intrinsic Value vs Market Price — All Valuation Models
Hindustan Media Ventures fair value range ₹48–₹268 vs current market price ₹89.36 across 9 valuation models. Read HMVL dividend yield for the complete payout history and dividend yield track record.
HMVL Intrinsic Value Analysis — Undervalued or Overvalued?
Hindustan Media Ventures median intrinsic value ₹151.35, current price ₹89.36 — Trading Below Calculated Value by 69.4%, margin of safety 41.0%.
What is the intrinsic value of HMVL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Hindustan Media Ventures (HMVL) is ₹151.35 (median value). With the current market price of ₹89.36, this represents a +69.4% variance from our estimated fair value.
The valuation range spans from ₹47.67 to ₹268.08, indicating ₹47.67 - ₹268.08.
Is HMVL undervalued or overvalued?
Based on our multi-method analysis, Hindustan Media Ventures (HMVL) appears to be trading below calculated value by approximately 69.4%.
HMVL Financial Health — Key Ratios vs Industry Benchmarks
Hindustan Media Ventures 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 | 27.98 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 7.1% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 14.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.37x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
HMVL Cash Flow Quality — Operating & Free Cash Flow
Hindustan Media Ventures 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 | ₹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 |