Hindustan Media Vent Ltd
₹78.79
+0.04%
Delayed · cached 15 min
Fair value analysis
HMVL
Hindustan Media Vent Ltd
₹78.76
Close used for this calculation
₹147.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Quality radar
Consensus fair value
₹147.27
Below FV▲ +87.0% against the close used
Model range ₹44.35 – ₹710.89
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₹44.35Fair value₹147.27Bull₹710.89
FairClose
52-week traded range
52W low ₹55.9352W high ₹104.45
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Hindustan Media Vent Ltd closed at ₹78.76, 46.5% below the consensus fair value of ₹147.27 drawn from 7 valuation models.
Financial DNA score 60/100 — Good. P/E of 3.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹228.07
+189.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹326.32
+314.3%
√(22.5 × EPS × BVPS)
EPS=6.61, BVPS=716
P/E Fair Value
₹44.35
-43.7%
EPS × 6.71x (sector P/E)
EPS=6.61, Sector P/E=6.71x
EV/EBITDA
₹161.13
+104.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.29B
Book Value (P/B)
₹710.89
+802.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=716, ROE=10%, g=3%, r=10%
Reverse DCF
₹78.76
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.1% | Historical: 0%
Margin of Safety
₹149.69
+90.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=199.58, 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.