₹78.82
Above FV▼ -29.4% against the close used
Model range ₹11.70 – ₹146.47
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹11.70Fair value₹78.82Bull₹146.47
FairClose
52-week traded range
52W low ₹96.4452W high ₹160.90
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Parkhotels closed at ₹111.63, 41.6% above the consensus fair value of ₹78.82 drawn from 9 valuation models.
Financial DNA score 35/100 — Average. P/E of 36.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹45.33
-59.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.8%, r=10%, tg=3%, n=10yr
Graham Number
₹65.56
-41.3%
√(22.5 × EPS × BVPS)
EPS=3.08, BVPS=62.02 · outside Graham range (P/E 36.7, P/B 1.8) — asset-light, treat as a rough floor
Graham Formula
₹46.05
-58.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=3.8%, FD=7%
P/E Fair Value
₹91.17
-18.3%
EPS × 29.6x (sector P/E)
EPS=3.08, Sector P/E=29.6x
Peter Lynch (PEG)
₹11.70
-89.5%
EPS × Growth% (PEG = 1 is fair)
EPS=3.08, g=3.8%
EV/EBITDA
₹146.47
+31.2%
(EBITDA × 11.9x − Net Debt) ÷ Shares
EBITDA=2.92B
Book Value (P/B)
₹12.90
-88.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=62.02, ROE=5.1%, g=3.8%, r=10%
Reverse DCF
₹111.63
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.2% | Historical: 3.8%
Margin of Safety
₹46.52
-58.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=62.03, 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.