The Byke Hospitality Ltd

BYKE NSE Consumer Discretionary Hotels & Resorts
₹31.05
-1.80%
Delayed · cached 15 min

Fair value analysis

BYKE
The Byke Hospitality Ltd
Consumer DiscretionaryHotels & Resorts
₹31.62
Close used for this calculation
₹31.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability19/25
Returns12/25
Balance Sheet17/25
Efficiency8/25
Growth12/25
Good
Quality radar
56Prof.19/25Ret.12/25Eff.8/25B.Sht17/25Growth12/25

Consensus fair value

₹31.53
Near FV
▼ -0.3% against the close used
Model range ₹13.47 – ₹253.35
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₹13.47Fair value₹31.53Bull₹253.35
FairClose
52-week traded range
52W low ₹27.0952W high ₹71.86

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading close to the consensus fair value

The Byke Hospitality Ltd closed at ₹31.62, 0.3% above the consensus fair value of ₹31.53 drawn from 9 valuation models.

Financial DNA score 56/100 — Good. P/E of 23.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹23.25
-26.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹36.33
+14.9%
√(22.5 × EPS × BVPS)
EPS=1.28, BVPS=45.83
Graham Formula
₹57.65
+82.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹37.89
+19.8%
EPS × 29.6x (sector P/E)
EPS=1.28, Sector P/E=29.6x
Peter Lynch (PEG)
₹32.00
+1.2%
EPS × Growth% (PEG = 1 is fair)
EPS=1.28, g=25%
EV/EBITDA
₹253.35
+701.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=780M
Book Value (P/B)
₹13.47
-57.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=45.83, ROE=2.9%, g=6%, r=10%
Reverse DCF
₹31.62
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10% | Historical: 25%
Margin of Safety
₹29.09
-8.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=38.78, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.