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₹46.71Fair value₹285.31Bull₹397.44
FairClose
52-week traded range
52W low ₹120.9052W high ₹328.65
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Advent Hotels Internati L closed at ₹132.39, 53.6% below the consensus fair value of ₹285.31 drawn from 7 valuation models.
Financial DNA score 50/100 — Good. P/E of 14.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹397.44
+200.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹186.77
+41.1%
√(22.5 × EPS × BVPS)
EPS=11.71, BVPS=132.39
P/E Fair Value
₹346.62
+161.8%
EPS × 29.6x (sector P/E)
EPS=11.71, Sector P/E=29.6x
EV/EBITDA
₹175.95
+32.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.72B
Book Value (P/B)
₹46.71
-64.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=132.39, ROE=5.5%, g=3%, r=10%
Reverse DCF
₹132.39
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.6% | Historical: 0%
Margin of Safety
₹232.71
+75.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=310.28, 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.