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.