HT Media Intrinsic Value
HTMEDIA Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹59.35 | ₹53.41 - ₹65.29 | +150.0% | Book Value/Share: ₹445.43, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹47.48 | ₹42.73 - ₹52.23 | +100.0% | Revenue/Share: ₹433.91, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹47.48 | ₹42.73 - ₹52.23 | +100.0% | EBITDA: ₹172.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹59.35 | ₹47.48 - ₹71.22 | +150.0% | CF Growth: 5.0%, Discount: 15% |
Want to compare with current market value? Check HTMEDIA share price latest .
Valuation Comparison Chart
HTMEDIA Intrinsic Value Analysis
What is the intrinsic value of HTMEDIA?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of HT Media (HTMEDIA) is ₹59.35 (median value). With the current market price of ₹23.74, this represents a +150.0% variance from our estimated fair value.
The valuation range spans from ₹47.48 to ₹59.35, indicating ₹47.48 - ₹59.35.
Is HTMEDIA undervalued or overvalued?
Based on our multi-method analysis, HT Media (HTMEDIA) appears to be trading below calculated value by approximately 150.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 11.55 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.92 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | -0.8% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | -1.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.51x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for HT Media
Additional stock information and data for HTMEDIA
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹57 Cr | ₹57 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹-53 Cr | ₹-53 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹-47 Cr | ₹-47 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹14 Cr | ₹14 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹203 Cr | ₹174 Cr | Positive Free Cash Flow | 8/10 |