The Discounted Cash Flow (DCF) valuation of EIH Ltd (EIHOTEL.NS) is 159.81 INR. With the latest stock price at 288.20 INR, the upside of EIH Ltd based on DCF is -44.5%.
Based on the latest price of 288.20 INR and our DCF valuation, EIH Ltd (EIHOTEL.NS) is a sell. selling EIHOTEL.NS stocks now will result in a potential gain of 44.5%.
| Range | Selected | |
| WACC / Discount Rate | 12.1% - 15.7% | 13.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 130.44 - 211.93 | 159.81 |
| Upside | -54.7% - -26.5% | -44.5% |