₹341.97
Below FV▲ +52.2% against the close used
Model range ₹160.49 – ₹445.95
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹160.49Fair value₹341.97Bull₹445.95
FairClose
52-week traded range
52W low ₹143.0652W high ₹325.85
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Kamat Hotels (I) Ltd closed at ₹224.68, 34.3% below the consensus fair value of ₹341.97 drawn from 7 valuation models.
Financial DNA score 52/100 — Good. P/E of 15.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹445.95
+98.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹185.12
-17.6%
√(22.5 × EPS × BVPS)
EPS=11.66, BVPS=130.63 · outside Graham range (P/E 15.8, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
₹345.14
+53.6%
EPS × 29.6x (sector P/E)
EPS=11.66, Sector P/E=29.6x
EV/EBITDA
₹345.69
+53.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.25B
Book Value (P/B)
₹160.49
-28.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=130.63, ROE=11.6%, g=3%, r=10%
Reverse DCF
₹224.68
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.7% | Historical: 0%
Margin of Safety
₹244.05
+8.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=325.4, 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.