Embassy Office Parks Reit

EMBASSY NSE Consumer Discretionary Real Estate Investment Trusts (REITs)
₹369.92
+1.51%
Delayed · cached 15 min

Fair value analysis

EMBASSY
Embassy Office Parks Reit
Consumer DiscretionaryReal Estate Investment Trusts (REITs)
₹438.98
Close used for this calculation
₹198.89Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
22/100
Profitability6/25
Returns6/25
Balance Sheet8/25
Efficiency2/25
Growth0/25
Weak
Quality radar
22Prof.6/25Ret.6/25Eff.2/25B.Sht8/25Growth0/25

Consensus fair value

₹198.89
Above FV
▼ -54.7% against the close used
Model range ₹19.97 – ₹265.96
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₹19.97Fair value₹198.89Bull₹265.96
FairClose
52-week traded range
52W low ₹391.3552W high ₹460.99

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

Valuation summary

Trading above the consensus fair value

Embassy Office Parks Reit closed at ₹438.98, 120.7% above the consensus fair value of ₹198.89 drawn from 7 valuation models.

Financial DNA score 22/100 — Weak. P/E of 170.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹66.91
-84.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹112.83
-74.3%
√(22.5 × EPS × BVPS)
EPS=3.57, BVPS=158.48 · outside Graham range (P/E 170, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
₹204.92
-53.3%
EPS × 57.4x (sector P/E)
EPS=3.57, Sector P/E=57.4x
EV/EBITDA
₹265.96
-39.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=47.75B
Book Value (P/B)
₹19.97
-95.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=158.48, ROE=1.3%, g=3%, r=10%
Reverse DCF
₹438.98
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 32.1% | Historical: 0%
Margin of Safety
₹96.16
-78.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=128.22, 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.