As of 2025-05-24, the Intrinsic Value of Hotel Rugby Ltd (HOTELRUGBY.NS) is -18.79 INR. This HOTELRUGBY.NS valuation is based on the model Peter Lynch Fair Value. With the current market price of 6.10 INR, the upside of Hotel Rugby Ltd is -408.08%.
Based on its market price of 6.10 INR and our intrinsic valuation, Hotel Rugby Ltd (HOTELRUGBY.NS) is overvalued by 408.08%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
| Range | Selected | Upside | |
| a | |||
| Fair Value | -18.79 - -18.79 | -18.79 | -408.08% |
| P/E | (88.83) - (78.41) | (94.21) | -1644.5% |
| DDM - Stable | (28.17) - (95.67) | (61.92) | -1115.1% |
| DDM - Multi | (24.90) - (67.82) | (36.67) | -701.1% |
| Market Cap (mil) | 87.37 |
| Beta | 0.21 |
| Outstanding shares (mil) | 14.32 |
| Enterprise Value (mil) | 89.85 |
| Market risk premium | 6.92% |
| Cost of Equity | 10.51% |
| Cost of Debt | 5.00% |
| WACC | 6.98% |