As of 2025-07-20, the Intrinsic Value of Asian Hotels (West) Ltd (AHLWEST.NS) is 159.17 INR. This AHLWEST.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 144.00 INR, the upside of Asian Hotels (West) Ltd is 10.50%.
The range of the Intrinsic Value is 107.88 - 220.07 INR
Based on its market price of 144.00 INR and our intrinsic valuation, Asian Hotels (West) Ltd (AHLWEST.NS) is undervalued by 10.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 107.88 - 220.07 | 159.17 | 10.5% |
| DCF (Growth 10y) | 343.08 - 423.64 | 379.61 | 163.6% |
| DCF (EBITDA 5y) | 102.54 - 270.85 | 138.94 | -3.5% |
| DCF (EBITDA 10y) | 338.74 - 466.18 | 362.83 | 152.0% |
| Fair Value | 174.84 - 174.84 | 174.84 | 21.42% |
| P/E | 620.34 - 907.78 | 811.27 | 463.4% |
| EV/EBITDA | 48.32 - 328.92 | 164.42 | 14.2% |
| EPV | 611.63 - 576.08 | 593.85 | 312.4% |
| DDM - Stable | 47.16 - 88.03 | 67.59 | -53.1% |
| DDM - Multi | (6.02) - (9.43) | (7.39) | -105.1% |
| Market Cap (mil) | 1,677.60 |
| Beta | |
| Outstanding shares (mil) | 11.65 |
| Enterprise Value (mil) | 10,918.32 |
| Market risk premium | 8.31% |
| Cost of Equity | 45.83% |
| Cost of Debt | 8.86% |
| WACC | 11.98% |