₹121.87
Above FV▼ -58.2% against the close used
Model range ₹22.78 – ₹192.07
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹22.78Fair value₹121.87Bull₹192.07
FairClose
52-week traded range
52W low ₹270.2552W high ₹411.05
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Eih Associated Hotels Ltd closed at ₹291.55, 139.2% above the consensus fair value of ₹121.87 drawn from 10 valuation models.
Financial DNA score 37/100 — Average. P/E of 151.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹155.24
-46.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹27.10
-90.7%
√(22.5 × EPS × BVPS)
EPS=1.97, BVPS=16.57 · outside Graham range (P/E 151, P/B 17.6) — asset-light, treat as a rough floor
Graham Formula
₹78.84
-73.0%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=17.3%, FD=7%
P/E Fair Value
₹58.31
-80.0%
EPS × 29.6x (sector P/E)
EPS=1.97, Sector P/E=29.6x
Peter Lynch (PEG)
₹34.08
-88.3%
EPS × Growth% (PEG = 1 is fair)
EPS=1.97, g=17.3%
EV/EBITDA
₹171.40
-41.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=700M
Dividend Discount (DDM)
₹192.07
-34.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.56, r=10%, g=8%
Book Value (P/B)
₹22.78
-92.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16.57, ROE=11.5%, g=6%, r=10%
Reverse DCF
₹291.55
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 34.8% | Historical: 17.3%
Margin of Safety
₹59.90
-79.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=79.87, 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.