As of 2025-05-16, the Intrinsic Value of Gujarat Hotels Ltd (507960.BO) is 213.24 INR. This 507960.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 283.00 INR, the upside of Gujarat Hotels Ltd is -24.70%.
The range of the Intrinsic Value is 173.46 - 282.17 INR
Based on its market price of 283.00 INR and our intrinsic valuation, Gujarat Hotels Ltd (507960.BO) is overvalued by 24.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 173.46 - 282.17 | 213.24 | -24.7% |
| DCF (Growth 10y) | 192.60 - 294.75 | 230.33 | -18.6% |
| DCF (EBITDA 5y) | 237.12 - 323.16 | 285.70 | 1.0% |
| DCF (EBITDA 10y) | 239.90 - 327.38 | 286.36 | 1.2% |
| Fair Value | 118.59 - 118.59 | 118.59 | -58.09% |
| P/E | 250.55 - 427.65 | 326.03 | 15.2% |
| EV/EBITDA | 182.52 - 340.58 | 268.32 | -5.2% |
| EPV | 66.21 - 80.46 | 73.33 | -74.1% |
| DDM - Stable | 61.95 - 128.95 | 95.45 | -66.3% |
| DDM - Multi | 76.24 - 122.49 | 93.90 | -66.8% |
| Market Cap (mil) | 1,072.57 |
| Beta | 0.63 |
| Outstanding shares (mil) | 3.79 |
| Enterprise Value (mil) | 1,067.41 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.95% |
| Cost of Debt | 5.00% |
| WACC | 9.03% |