Asian Hotels (West) Ltd
₹505.00
-3.99%
Delayed · cached 15 min
Fair value analysis
AHLWEST
Asian Hotels (West) Ltd
₹526.00
Close used for this calculation
₹1,622.34Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Quality radar
Consensus fair value
₹1,622.34
Below FV▲ +208.4% against the close used
Model range ₹1,394.25 – ₹3,113.96
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₹1,394.25Fair value₹1,622.34Bull₹3,113.96
FairClose
52-week traded range
52W low ₹143.8552W high ₹715.65
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Asian Hotels (West) Ltd closed at ₹526.00, 67.6% below the consensus fair value of ₹1,622.34 drawn from 7 valuation models.
Financial DNA score 69/100 — Strong. P/E of 6.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹2,840.98
+440.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹2,511.64
+377.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹1,650.79
+213.8%
EPS × 29.6x (sector P/E)
EPS=55.77, Sector P/E=29.6x
Peter Lynch (PEG)
₹1,394.25
+165.1%
EPS × Growth% (PEG = 1 is fair)
EPS=55.77, g=25%
EV/EBITDA
₹3,113.96
+492.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.4B
Reverse DCF
₹526.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.1% | Historical: 25%
Margin of Safety
₹1,750.85
+232.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2334.47, 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.