Robust Hotels Limited
₹168.00
+0.85%
Delayed · cached 15 min
Fair value analysis
RHL
Robust Hotels Limited
₹166.59
Close used for this calculation
₹399.00Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Quality radar
Consensus fair value
₹399.00
Below FV▲ +139.5% against the close used
Model range ₹30.41 – ₹464.57
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₹30.41Fair value₹399.00Bull₹464.57
FairClose
52-week traded range
52W low ₹163.2152W high ₹264.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Robust Hotels Limited closed at ₹166.59, 58.2% below the consensus fair value of ₹399.00 drawn from 7 valuation models.
Financial DNA score 60/100 — Good. P/E of 10.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹464.57
+178.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹385.59
+131.5%
√(22.5 × EPS × BVPS)
EPS=14.28, BVPS=462.75
P/E Fair Value
₹422.69
+153.7%
EPS × 29.6x (sector P/E)
EPS=14.28, Sector P/E=29.6x
EV/EBITDA
₹298.59
+79.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=670M
Book Value (P/B)
₹30.41
-81.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=462.75, ROE=3.5%, g=3%, r=10%
Reverse DCF
₹166.59
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.2% | Historical: 0%
Margin of Safety
₹318.21
+91.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=424.28, 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.