₹854.24
Above FV▼ -30.5% against the close used
Model range ₹76.72 – ₹1,421.13
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹76.72Fair value₹854.24Bull₹1,421.13
FairClose
52-week traded range
52W low ₹952.8052W high ₹1,423.70
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Apollo Sindoori Hotel Ltd closed at ₹1,228.90, 43.9% above the consensus fair value of ₹854.24 drawn from 9 valuation models.
Financial DNA score 30/100 — Weak. P/E of 33.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹532.55
-56.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.9%, r=10%, tg=3%, n=10yr
Graham Number
₹710.78
-42.2%
√(22.5 × EPS × BVPS)
EPS=40.38, BVPS=556.06 · outside Graham range (P/E 33, P/B 2.2) — asset-light, treat as a rough floor
Graham Formula
₹461.20
-62.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1.9%, FD=7%
P/E Fair Value
₹1,195.25
-2.7%
EPS × 29.6x (sector P/E)
EPS=40.38, Sector P/E=29.6x
Peter Lynch (PEG)
₹76.72
-93.8%
EPS × Growth% (PEG = 1 is fair)
EPS=40.38, g=1.9%
EV/EBITDA
₹1,421.13
+15.6%
(EBITDA × 11x − Net Debt) ÷ Shares
EBITDA=420M
Book Value (P/B)
₹377.33
-69.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=556.06, ROE=7.8%, g=3%, r=10%
Reverse DCF
₹1,228.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.8% | Historical: 1.9%
Margin of Safety
₹543.71
-55.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=724.94, 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.