As of 2026-04-03, the Intrinsic Value of Howard Hotels Ltd (526761.BO) is 13.24 INR. This 526761.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.48 INR, the upside of Howard Hotels Ltd is -45.90%.
The range of the Intrinsic Value is 9.68 - 19.98 INR
Based on its market price of 24.48 INR and our intrinsic valuation, Howard Hotels Ltd (526761.BO) is overvalued by 45.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.68 - 19.98 | 13.24 | -45.9% |
| DCF (Growth 10y) | 17.67 - 34.31 | 23.45 | -4.2% |
| DCF (EBITDA 5y) | 25.70 - 34.19 | 30.94 | 26.4% |
| DCF (EBITDA 10y) | 34.57 - 49.89 | 43.00 | 75.7% |
| Fair Value | 11.68 - 11.68 | 11.68 | -52.29% |
| P/E | 5.80 - 8.14 | 6.66 | -72.8% |
| EV/EBITDA | 16.09 - 24.73 | 21.77 | -11.1% |
| EPV | 39.66 - 51.10 | 45.38 | 85.4% |
| DDM - Stable | 3.08 - 7.07 | 5.08 | -79.3% |
| DDM - Multi | 8.05 - 14.46 | 10.35 | -57.7% |
| Market Cap (mil) | 223.01 |
| Beta | 0.20 |
| Outstanding shares (mil) | 9.11 |
| Enterprise Value (mil) | 253.68 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.60% |
| Cost of Debt | 8.71% |
| WACC | 11.62% |