EN DE

KHYATI MULTIMEDIA-ENTERTAINMENT LTD. (KHYATI) Fair Value & Analysis

Communication Services · IN · Market cap ₹38.0M

KM KHYATI MULTIMEDIA-ENTERTAINMENT LTD. KHYATI · BSE
Price₹2.96
Fair Value₹2.90
Upside-2.0%
Quality63/100
Watch KHYATI MULTIMEDIA-ENTERTAINMENT LTD. for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 36.5% net margin
Moderate debt · generates free cash flow
Ranks above peers (9/13)
Wide moat 78/100
Evidence: High Range ₹1.19 – ₹3.70 Share as image

Fair value as of: Aug 13, 2026

From 23 valuation models · updated 6 days ago

A solid business, currently priced close to our fair value.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The model range is unusually wide (₹1.19 to ₹3.70). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹5.32 ₹0.3500 Fair Value ₹2.90 Jul 2015 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹0.3500 – ₹5.32 · fair‑value band ₹1.19 – ₹3.70 · the ₹2.96 price screens above the ₹2.90 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

KHYATI MULTIMEDIA-ENTERTAINMENT LTD. (KHYATI) currently trades at ₹2.96, while our model-based Fair Value estimate is ₹2.90, implying the stock looks roughly 2.0% fairly valued today. The Quality Score stands at 63/100 (solid quality), in the Communication Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, KHYATI MULTIMEDIA-ENTERTAINMENT LTD. generated revenue of ₹5.2M at a net margin of 36.5%. It earns a return on equity of 15.8%. Net debt stands at ₹15.3M. The stock trades on a trailing P/E of 17.4. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹1.19 (bear case) to ₹3.70 (bull case); at ₹2.96, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 32% below its 52-week high and 29% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -43% fair-value upside, at -2%, KHYATI screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

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. Evidence
Highest evidence
Growth DCF ₹0.7500 ₹2.09 ₹4.18 80
Rev-Margin DCF ₹0.2200 ₹1.26 ₹3.46 74
ROIC Compounder ₹0.3000 ₹0.5100 ₹0.6800 72
All 23 models by family
DCF Models
FCF DCF ₹0.9000 ₹1.83 ₹4.56 38
5Y Revenue Exit ₹0.0800 ₹0.9200 ₹2.66 39
5Y EBITDA Exit ₹0.9700 ₹2.72 ₹6.15 41
5Y P/E Exit ₹1.25 ₹4.45 ₹8.79 38
10Y Revenue Exit ₹0.3500 ₹1.83 ₹2.60 36
10Y EBITDA Exit ₹0.9400 ₹3.47 ₹7.79 37
10Y P/E Exit ₹1.11 ₹3.98 ₹8.65 35
Earnings-Based
Graham-Dodd ₹1.18 ₹8.26 ₹11.60 54
Lynch FV ₹4.27 ₹6.10 ₹7.93 50
PEG = 1.0 ₹4.27 ₹6.10 ₹7.93 46
EPV ₹0.3000 ₹0.5100 ₹0.6800 59
Multiples
P/E Multiple ₹2.88 ₹3.83 ₹4.79 63
P/S Multiple ₹1.24 ₹1.65 ₹2.07 58
P/B Multiple ₹2.22 ₹2.96 ₹3.70 55
EV/EBIT ₹1.81 ₹2.89 ₹3.97 53
EV/EBITDA ₹1.01 ₹1.82 ₹2.64 54
EV/Revenue ₹0.4100 43
Asset-Based
NCAV (Graham) ₹0.6000 ₹0.8000 ₹1.19 50
Growth DCF
Growth DCF ₹0.7500 ₹2.09 ₹4.18 80
Rev-Margin DCF ₹0.2200 ₹1.26 ₹3.46 74
Economic Profit
Residual Income ₹1.06 ₹1.23 ₹2.22 61
ROIC Compounder ₹0.3000 ₹0.5100 ₹0.6800 72
Growth Earnings
Growth-Adj P/E ₹5.67 ₹8.10 ₹10.52 68

Widest divergence: Growth Earnings (₹8.10) versus Economic Profit (₹0.5100). Highest evidence: Growth DCF (80).

Notify me when KHYATI reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹5.2M
Revenue growth (YoY) +846%
Net margin 36.5%
Return on equity 15.8%
Free cash flow ₹2.1M FY2026
P/E ratio 17.4
More key figures
Operating margin 79.5%
EPS (TTM) ₹0.1700
EPS growth (YoY) +115%
Net debt ₹15.3M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 57 · Market factors (momentum, volatility) 41

Profitability 46
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 86
Earnings quality: real cash, not paper profit
Fin. Strength 18
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 47
Price trend over the last 3–12 months (market factor)
52W Momentum 21
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Khyati Multimedia Entertainment Limited engages in the multimedia development business in India. The company provides services in the areas of desktop publishing, imaging, corporate presentations, creative designing, graphic designing, and multimedia software development. It is also involved in letting out vehicles.

Full company description

Khyati Multimedia Entertainment Limited engages in the multimedia development business in India. The company provides services in the areas of desktop publishing, imaging, corporate presentations, creative designing, graphic designing, and multimedia software development. It is also involved in letting out vehicles. Khyati Multimedia Entertainment Limited was incorporated in 1995 and is based in Ahmedabad, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

KHYATI MULTIMEDIA-ENTERTAINMENT LTD. reported revenue of ₹5.1M in FY2026 versus ₹2.4M in FY2022, a compound +21.3%/yr. Reported net income was ₹1.9M in FY2026.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2026)
₹5.1M
Latest YoY
−72.7%
Avg. growth/yr (12Y) 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.
+32.1%
Revenue +21.3%/yr
FY22 ₹2.4M
FY23 ₹474K
FY24 ₹9.6M
FY25 ₹18.7M
FY26 ₹5.1M
Net income
FY22 −₹837K
FY23 −₹1.5M
FY24 ₹893K
FY25 −₹9.1M
FY26 ₹1.9M

Watch KHYATI: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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.

Cite: Fair Value Calculator (2026). "KHYATI MULTIMEDIA-ENTERTAINMENT LTD. Fair Value". https://www.fairvalue-calculator.com/stock/KHYATI

Peer Group

Entertainment · 269 stocks

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.

Quality Score 63 · Top 25%
Fair Value upside −2% · Above median
Return on equity (TTM) 16% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 36% · Top 25%
Operating margin (TTM) 80% · Top 25%
Revenue growth 846% · Top 25%
Debt / equity 1.21× · Higher than 75% of peers

Valuation Multiples vs Entertainment median · lower = cheaper

P/E (TTM) 17.4× · Cheaper than median
P/B 2.95× · Pricier than 75% of peers
P/S (TTM) 7.37× · Pricier than 75% of peers
P/FCF 0.2× · Cheaper than 75% of peers
EV/EBITDA 17.9× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE31 · sector 11
FUTURE100 · sector 10
PAST63 · sector 0
HEALTH40 · sector 98
DIVIDEND0 · sector 44

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Entertainment stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Netflix, Inc ZNFL C$6.44 C$2.82 -56%
The Walt Disney Company DIS $103.18 $80.62 -22%
Warner Bros. Discovery, Inc WBD $27.65 $9.03 -67%
Live Nation Entertainment, Inc LYV $185.33 $59.97 -68%
Empresas Cablevisión, S.A. CABLECPO 55.00 MXN 59.14 MXN +8%
PT MNC Digital Entertainment Tbk, MSIN 370.00 IDR 212.14 IDR -43%
Prime Focus Limited PFOCUS ₹268.00 ₹63.45 -76%
JYP Entertainment Corporation 035900 39,950 KRW 82,382 KRW +106%
SM Entertainment Co 041510 75,500 KRW 208,415 KRW +176%
PVR INOX Limited PVRINOX ₹1,176 ₹467.91 -60%

Compare KHYATI MULTIMEDIA-ENTERTAINMENT LTD. with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is KHYATI MULTIMEDIA-ENTERTAINMENT LTD. (KHYATI) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹2.90 versus a price of ₹2.96, about −2% (fairly valued).
What is the fair value of KHYATI?
Our model-based fair value for KHYATI MULTIMEDIA-ENTERTAINMENT LTD. is ₹2.90 (as of Aug 13, 2026), built from audited fundamentals. The current price: ₹2.96.
What is the quality score of KHYATI?
KHYATI MULTIMEDIA-ENTERTAINMENT LTD. has a Quality Score of 63/100. 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 revenue of KHYATI MULTIMEDIA-ENTERTAINMENT LTD. (KHYATI)?
KHYATI MULTIMEDIA-ENTERTAINMENT LTD. reported trailing-twelve-month revenue of about ₹5.2M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of KHYATI?
The net profit margin of KHYATI MULTIMEDIA-ENTERTAINMENT LTD. is about 36.5%, meaning it keeps roughly 36.5% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track KHYATI MULTIMEDIA-ENTERTAINMENT LTD. and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.