BSE: HATHWAY - Hathway Cable and Datacom Limited

Yield per half year: -38.71%
Sector: Communication Services

Current price
14.55
Average price
6.84-53%

Price based on EPS
7.29-49.88%
Price according to DCF model (ebitda)
10.28-29.36%
Discount price Net Income
8.07-44.5%
0/10

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 7.29
Current price = 14.55 ₹ (difference = -49.88%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 10.28
Current price = 14.55 ₹ (difference = -29.36%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 1.71
Current price = 14.55 ₹ (difference = -88.27%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription