₹62.28
Near FV▲ +4.2% against the close used
Model range ₹7.42 – ₹651.48
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹7.42Fair value₹62.28Bull₹651.48
FairClose
52-week traded range
52W low ₹52.5652W high ₹117.57
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
Gtpl Hathway Limited closed at ₹59.75, 4.1% below the consensus fair value of ₹62.28 drawn from 8 valuation models.
Financial DNA score 40/100 — Average. P/E of 84.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹106.50
+78.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹40.28
-32.6%
√(22.5 × EPS × BVPS)
EPS=1.4, BVPS=51.51 · outside Graham range (P/E 84.3, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
₹33.46
-44.0%
EPS × 23.9x (sector P/E)
EPS=1.4, Sector P/E=23.9x
EV/EBITDA
₹651.48
+990.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=7.84B
Dividend Discount (DDM)
₹25.44
-57.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2, r=10%, g=2%
Book Value (P/B)
₹7.42
-87.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=51.51, ROE=1.4%, g=3%, r=10%
Reverse DCF
₹59.75
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.4% | Historical: 0%
Margin of Safety
₹45.06
-24.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=60.08, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.