GTPL Hathway Limited (GTPL) fair value: what the stock is really worth
As of Sep 30, 2026: fair value of GTPL Hathway Limited ₹56.25, price ₹54.86, upside +2.5%, quality 48 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch GTPL Hathway Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 27, 2026.
How to read this chart
60‑month range ₹52.56 – ₹280.98 · fair‑value band ₹52.67 – ₹56.25 · the ₹54.86 price screens below the ₹56.25 fair value. Dashed = 300-day average. As of Sep 27, 2026.
Follow GTPL Hathway in your weekly email
Every Wednesday you see whether GTPL Hathway is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
GTPL Hathway Limited, together with its subsidiaries, provides digital cable television and broadband services in India. It operates in three segments: Cable Television, Internet Service, and Other. The company engages in the distribution of television channels through digital cable distribution network.
Show more
GTPL Hathway Limited, together with its subsidiaries, provides digital cable television and broadband services in India. It operates in three segments: Cable Television, Internet Service, and Other. The company engages in the distribution of television channels through digital cable distribution network. It has a network of optical fiber cable; and offers broadband services under the GTPL FIBER brand name. In addition, the company acts as an internet service provider. GTPL Hathway Limited was incorporated in 2006 and is headquartered in Ahmedabad, India.
Stock analysis
GTPL Hathway Limited (GTPL) currently trades at ₹54.86, while our model-based Fair Value estimate is ₹56.25, so the stock looks roughly fairly valued today (gap 2.5%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ₹82.25 per share, and 13 of the 26 models we run sit above the ₹54.86 price.
Bear case: the Economic Profit group reads lowest at ₹13.15, and 13 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: ₹52.67 (bear) to ₹56.25 (bull), the price of ₹54.86 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 48/100 (below-average quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
GTPL Hathway Limited reported revenue of ₹37.2B in FY2026 versus ₹24.1B in FY2022, a compound +11.4%/yr. Reported net income was ₹158M in FY2026, compounding −47.0%/yr from FY2022.
Key figures
Market cap ₹6.9B (≈ $71.7M) · P/E ratio 39.2 · P/S ratio 0.17 · EPS (TTM) ₹1.40 · Dividend yield 3.6% · Net margin 0.4% · Return on equity 1.0% · Return on assets (EBIT) 5.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 50% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at −5% fair-value upside, at 3%, GTPL screens cheaper than that median.
Fair Value models
Bear ₹52.67Fair Value ₹56.25Bull ₹56.25
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.72/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+7.2%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+11.8%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.6%
Start year 2021 (pandemic). Over 10 years: +17.5% a year
Revenue growth 14 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+18.2%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−35.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−39.1%
Dividend (yield on the price)3.6%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−39.1% vs −6.1%, slowing
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.11% → 1%
Start year 2021 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes about as much growth as the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+8.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about +3.8% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Entertainment · 242 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score48 · Below median
Fair Value upside+2.5% · Above median
Profitability
Return on equity (TTM)1.0% · Below median
Return on assets0.6% · Above median
Net margin (TTM)0.4% · Below median
Operating margin (TTM)−2.1% · Below median
Growth and dividend
Revenue growth6.3% · Above median
Dividend yield (TTM)3.6% · Above median
Balance sheet
Debt / equity0.06× · Below median
Valuation Multiplesvs Entertainment median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is GTPL Hathway Limited (GTPL) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of ₹56.25 versus a price of ₹54.86, about +3% upside (fairly valued).
What is the fair value of GTPL?
Our model-based fair value for GTPL Hathway Limited is ₹56.25 (as of Sep 27, 2026), built from audited fundamentals. The current price: ₹54.86.
What is the quality score of GTPL?
GTPL Hathway Limited has a Quality Score of 48/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for GTPL Hathway Limited (GTPL)?
Our model-based price target is the fair value of ₹56.25 (as of Sep 27, 2026) from 26 valuation models. Cautious scenario ₹52.67, optimistic scenario ₹56.25. It is a calculation from audited fundamentals, not an analyst target.
What is the GTPL Hathway Limited stock forecast for 2026?
Our models put fair value at ₹56.25, about +3% upside versus a price of ₹54.86 (fairly valued). Cautious scenario ₹52.67, optimistic scenario ₹56.25. The calculation is refreshed regularly with new filings.
What is the revenue of GTPL Hathway Limited (GTPL)?
GTPL Hathway Limited reported trailing-twelve-month revenue of about ₹37.2B (latest available figure, as of Sep 27, 2026).
Does GTPL Hathway Limited pay a dividend?
GTPL Hathway Limited currently shows a dividend yield of about 3.65% relative to its recent price (as of Sep 27, 2026).
What growth is priced into GTPL Hathway Limited (GTPL)?
For today's price to be fair in a discounted-cash-flow model, GTPL Hathway Limited would have to grow free cash flow by +8.1 % per year for five years (discount rate 13.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.6 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of GTPL use?
Our models discount GTPL Hathway Limited at 13.9 %: a base by market capitalisation (micro), damped by beta 0.26, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For GTPL Hathway Limited that is +8.1 % per year a year over ten years, using the same discount rate (13.9 %) and the same formula as our fair value.
How much growth has GTPL Hathway Limited (GTPL) delivered so far?
Over the past 5 years revenue at GTPL Hathway Limited grew +8.6 % a year. The price currently implies +8.1 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of GTPL Hathway Limited (GTPL) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into GTPL Hathway Limited (+8.1 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of GTPL Hathway Limited (GTPL)?
The free-cash-flow yield on the price is 10.31 %: that much free cash flow GTPL Hathway Limited produces per unit of market value. When it exceeds the discount rate of our models (13.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of GTPL Hathway Limited (GTPL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For GTPL Hathway Limited it is ₹56.25 per share (as of Sep 27, 2026), against a price of ₹54.86. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is GTPL Hathway Limited stock overvalued or undervalued in 2026?
As of Sep 27, 2026, GTPL trades below its calculated fair value: price ₹54.86, fair value ₹56.25, a gap of about +3% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of GTPL?
No. The price is what the market pays today (₹54.86); the fair value is what the company's own numbers justify (₹56.25). For GTPL Hathway Limited the two are ₹1.39 per share apart. That gap is exactly why we show both numbers side by side.
How much is GTPL Hathway Limited worth?
The market values GTPL Hathway Limited at about ₹6.9B (market capitalisation, as of Sep 27, 2026). Per share that is ₹54.86; our models calculate a fair value of ₹56.25 per share.
What do the bullish and bearish scenarios say about GTPL?
Our models span a range for GTPL Hathway Limited: cautious scenario ₹52.67, base ₹56.25, optimistic ₹56.25 per share (as of Sep 27, 2026, price ₹54.86). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of GTPL?
GTPL Hathway Limited trades at a price-to-earnings ratio of 39.2 (as of Sep 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹56.25 is built from several models across several years. Other multiples: P/B 0.6, P/S 0.2, EV/EBITDA 1.8.
How solid is the balance sheet of GTPL Hathway Limited (GTPL)?
Balance-sheet figures for GTPL Hathway Limited (as of Sep 27, 2026): return on equity 1.0%, debt of 0.06 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is GTPL from its 52-week high?
GTPL Hathway Limited trades at ₹54.86, about 50% below its 52-week high of ₹109.17 and 4% above the low of ₹52.56 (as of Sep 30, 2026). Distance from the high says nothing about value: that is what the fair value of ₹56.25 is for.
Which stocks are comparable to GTPL Hathway Limited?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Warner Bros. Discovery, Inc, Live Nation Entertainment, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is GTPL Hathway Limited stock attractive at the current price?
The data as of Sep 27, 2026: price ₹54.86, calculated fair value ₹56.25 (+3%), Quality Score 48/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of GTPL calculated?
We run GTPL Hathway Limited through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹56.25, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.7 % above its aggregate fair value. GTPL Hathway Limited currently trades 2 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of GTPL Hathway Limited (GTPL)?
The closing price on Sep 30, 2026 was ₹54.86. Our model-based fair value is ₹56.25, about +3% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with GTPL Hathway Limited right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The models converge in a tight band (₹52.67 to ₹56.25), unusually little disagreement for a valuation. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Where does the earnings growth of GTPL Hathway Limited (GTPL) come from?
Earnings per share at GTPL Hathway Limited grew +7.5 % a year from 2015 to 2026. Broken into its drivers: revenue per share +16.6 %, EBIT margin −13.4 %, tax rate −2.4 %, residual (interest, one-offs) +9.0 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of GTPL Hathway Limited
How large is the market capitalisation of GTPL Hathway Limited (GTPL)?
The market capitalisation of GTPL Hathway Limited is ₹6.9B (≈ $71.7M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of GTPL Hathway Limited (GTPL)?
The price-to-sales ratio of GTPL Hathway Limited is 0.17 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of GTPL Hathway Limited (GTPL)?
Earnings per share at GTPL Hathway Limited are ₹1.40 (price ÷ EPS = P/E 39.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of GTPL Hathway Limited (GTPL)?
The dividend yield of GTPL Hathway Limited is 3.6% (payout 143%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of GTPL Hathway Limited (GTPL)?
The net margin of GTPL Hathway Limited is 0.4% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of GTPL Hathway Limited (GTPL)?
The return on equity (ROE) of GTPL Hathway Limited is 1.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of GTPL Hathway Limited (GTPL)?
On an EBIT basis the return on assets of GTPL Hathway Limited is 5.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of GTPL Hathway Limited (GTPL)?
The operating margin of GTPL Hathway Limited is −2.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at GTPL Hathway Limited (GTPL)?
Revenue at GTPL Hathway Limited is growing +6.3% versus a year earlier (3y avg +11.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at GTPL Hathway Limited (GTPL)?
Earnings per share at GTPL Hathway Limited are growing +8.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does GTPL Hathway Limited (GTPL) carry?
The net debt of GTPL Hathway Limited is ₹4.7B (fiscal year 2026, ≈ 7.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch GTPL Hathway Limited in the live analysis
One click puts GTPL Hathway Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
