HT Media Intrinsic Value
HT Media (HTMEDIA) median intrinsic value is ₹56.55 from 4 valuation models (range ₹45–₹57), vs current price ₹22.62 — +150.0% upside (Trading Below Calculated Value), margin of safety 60.0%. For current market price and key ratios, visit HTMEDIA share price.
HTMEDIA Valuation Methods Summary — DCF, Graham Number & P/E
HT Media intrinsic value across 4 models vs current price ₹22.62 — upside/downside and value range per method. Browse HTMEDIA quarterly financials for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹56.55 | ₹50.89 - ₹62.21 | +150.0% | Book Value/Share: ₹445.43, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹45.24 | ₹40.72 - ₹49.76 | +100.0% | Revenue/Share: ₹433.91, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹45.24 | ₹40.72 - ₹49.76 | +100.0% | EBITDA: ₹172.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹56.55 | ₹45.24 - ₹67.86 | +150.0% | CF Growth: 5.0%, Discount: 15% |
HTMEDIA Intrinsic Value vs Market Price — All Valuation Models
HT Media fair value range ₹45–₹57 vs current market price ₹22.62 across 4 valuation models. Compare with HTMEDIA fair price to assess whether the stock is under or overvalued.
HTMEDIA Intrinsic Value Analysis — Undervalued or Overvalued?
HT Media median intrinsic value ₹56.55, current price ₹22.62 — 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 ₹56.55 (median value). With the current market price of ₹22.62, this represents a +150.0% variance from our estimated fair value.
The valuation range spans from ₹45.24 to ₹56.55, indicating ₹45.24 - ₹56.55.
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 | 11.55 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| 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 |
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 |