HT Media Intrinsic Value
HT Media (HTMEDIA) median intrinsic value is ₹60.65 from 4 valuation models (range ₹49–₹61), vs current price ₹24.26 — +150.0% upside (Trading Below Calculated Value), margin of safety 60.0%. For current market price and key ratios, visit HTMEDIA screener.
HTMEDIA Valuation Methods Summary — DCF, Graham Number & P/E
HT Media intrinsic value across 4 models vs current price ₹24.26 — upside/downside and value range per method. Analyse HTMEDIA FII DII holdings to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹60.65 | ₹54.59 - ₹66.72 | +150.0% | Book Value/Share: ₹352.17, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹48.52 | ₹43.67 - ₹53.37 | +100.0% | Revenue/Share: ₹485.22, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹48.52 | ₹43.67 - ₹53.37 | +100.0% | EBITDA: ₹100.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹60.65 | ₹48.52 - ₹72.78 | +150.0% | CF Growth: 5.0%, Discount: 15% |
HTMEDIA Intrinsic Value vs Market Price — All Valuation Models
HT Media fair value range ₹49–₹61 vs current market price ₹24.26 across 4 valuation models. Read HT Media dividend policy for the complete payout history and dividend yield track record.
HTMEDIA Intrinsic Value Analysis — Undervalued or Overvalued?
HT Media median intrinsic value ₹60.65, current price ₹24.26 — Trading Below Calculated Value by 150.0%, margin of safety 60.0%.
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 ₹60.65 (median value). With the current market price of ₹24.26, this represents a +150.0% variance from our estimated fair value.
The valuation range spans from ₹48.52 to ₹60.65, indicating ₹48.52 - ₹60.65.
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%.
HTMEDIA Financial Health — Key Ratios vs Industry Benchmarks
HT Media 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 | 14.04 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | -2.5% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | -4.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.56x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
HTMEDIA Cash Flow Quality — Operating & Free Cash Flow
HT Media 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 | ₹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 |