₹38.23
Above FV▼ -32.2% against the close used
Model range ₹26.56 – ₹51.76
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹26.56Fair value₹38.23Bull₹51.76
FairClose
52-week traded range
52W low ₹55.6552W high ₹85.64
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Brigade Hotel Venture Ltd closed at ₹56.36, 47.4% above the consensus fair value of ₹38.23 drawn from 7 valuation models.
Financial DNA score 37/100 — Average. P/E of 31.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹28.86
-48.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹31.81
-43.6%
√(22.5 × EPS × BVPS)
EPS=1.54, BVPS=29.2 · outside Graham range (P/E 31.5, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
₹45.58
-19.1%
EPS × 29.6x (sector P/E)
EPS=1.54, Sector P/E=29.6x
EV/EBITDA
₹51.76
-8.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.28B
Book Value (P/B)
₹34.21
-39.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=29.2, ROE=11.2%, g=3%, r=10%
Reverse DCF
₹56.36
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.3% | Historical: 0%
Margin of Safety
₹26.56
-52.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=35.42, 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.