What is the intrinsic value of ADVANIHOTR.NS?

As of 2026-04-04, the Intrinsic Value of Advani Hotels and Resorts (India) Ltd (ADVANIHOTR.NS) is 27.84 INR. This ADVANIHOTR.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.07 INR, the upside of Advani Hotels and Resorts (India) Ltd is -44.40%.

The range of the Intrinsic Value is 24.28 - 33.19 INR

Is ADVANIHOTR.NS undervalued or overvalued?

Based on its market price of 50.07 INR and our intrinsic valuation, Advani Hotels and Resorts (India) Ltd (ADVANIHOTR.NS) is overvalued by 44.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	24.28 - 33.19	27.84	-44.4%
DCF (Growth 10y)	26.84 - 35.34	30.27	-39.5%
DCF (EBITDA 5y)	42.24 - 59.14	50.07	0.0%
DCF (EBITDA 10y)	38.28 - 53.81	45.24	-9.6%
Fair Value	63.89 - 63.89	63.89	27.60%
P/E	42.63 - 66.50	55.79	11.4%
EV/EBITDA	42.96 - 69.08	53.62	7.1%
EPV	33.49 - 39.93	36.71	-26.7%
DDM - Stable	13.38 - 26.00	19.69	-60.7%
DDM - Multi	20.97 - 29.76	24.48	-51.1%