Ht Media Limited
₹25.00
+2.80%
Delayed · cached 15 min
Fair value analysis
HTMEDIA
Ht Media Limited
₹24.32
Close used for this calculation
₹67.08Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Quality radar
Consensus fair value
₹67.08
Below FV▲ +175.8% against the close used
Model range ₹6.95 – ₹85.66
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₹6.95Fair value₹67.08Bull₹85.66
FairClose
52-week traded range
52W low ₹18.1452W high ₹28.66
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Ht Media Limited closed at ₹24.32, 63.7% below the consensus fair value of ₹67.08 drawn from 3 valuation models.
Financial DNA score 42/100 — Average. P/E of 4.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹85.66
+252.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
₹61.39
+152.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.23B
Book Value (P/B)
₹6.95
-71.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=69.49, ROE=1%, g=3%, r=10%
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.