Hathway Cable & Datacom

HATHWAY NSE Consumer Discretionary TV Broadcasting & Software Production
₹10.25
+0.79%
Delayed · cached 15 min

Fair value analysis

HATHWAY
Hathway Cable & Datacom
Consumer DiscretionaryTV Broadcasting & Software Production
₹10.17
Close used for this calculation
₹7.37Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
38/100
Profitability11/25
Returns12/25
Balance Sheet11/25
Efficiency4/25
Growth3/25
Average
Quality radar
38Prof.11/25Ret.12/25Eff.4/25B.Sht11/25Growth3/25

Consensus fair value

₹7.37
Above FV
▼ -27.5% against the close used
Model range ₹2.68 – ₹50.49
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹2.68Fair value₹7.37Bull₹50.49
FairClose
52-week traded range
52W low ₹8.8752W high ₹15.08

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Hathway Cable & Datacom closed at ₹10.17, 38.0% above the consensus fair value of ₹7.37 drawn from 9 valuation models.

Financial DNA score 38/100 — Average. P/E of 23.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹2.68
-73.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.3%, r=10%, tg=3%, n=10yr
Graham Number
₹15.46
+52.0%
√(22.5 × EPS × BVPS)
EPS=0.47, BVPS=22.6
Graham Formula
₹10.95
+7.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=8.3%, FD=7%
P/E Fair Value
₹11.23
+10.5%
EPS × 23.9x (sector P/E)
EPS=0.47, Sector P/E=23.9x
Peter Lynch (PEG)
₹3.90
-61.6%
EPS × Growth% (PEG = 1 is fair)
EPS=0.47, g=8.3%
EV/EBITDA
₹50.49
+396.4%
(EBITDA × 14.2x − Net Debt) ÷ Shares
EBITDA=6.36B
Book Value (P/B)
₹4.29
-57.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=22.6, ROE=1.9%, g=6%, r=10%
Reverse DCF
₹10.17
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.2% | Historical: 8.3%
Margin of Safety
₹7.56
-25.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10.08, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.