As of 2025-07-16, the Intrinsic Value of Indian Hotels Company Ltd (INDHOTEL.NS) is 163.59 INR. This INDHOTEL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 744.05 INR, the upside of Indian Hotels Company Ltd is -78.00%.
The range of the Intrinsic Value is 131.08 - 219.98 INR
Based on its market price of 744.05 INR and our intrinsic valuation, Indian Hotels Company Ltd (INDHOTEL.NS) is overvalued by 78.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 131.08 - 219.98 | 163.59 | -78.0% |
| DCF (Growth 10y) | 176.36 - 294.11 | 219.82 | -70.5% |
| DCF (EBITDA 5y) | 355.22 - 492.96 | 417.29 | -43.9% |
| DCF (EBITDA 10y) | 360.92 - 559.02 | 446.69 | -40.0% |
| Fair Value | 335.04 - 335.04 | 335.04 | -54.97% |
| P/E | 335.84 - 585.31 | 442.14 | -40.6% |
| EV/EBITDA | 316.10 - 479.84 | 395.82 | -46.8% |
| EPV | 88.89 - 117.69 | 103.29 | -86.1% |
| DDM - Stable | 66.30 - 147.11 | 106.71 | -85.7% |
| DDM - Multi | 109.63 - 193.45 | 140.35 | -81.1% |
| Market Cap (mil) | 1,059,103.10 |
| Beta | 1.34 |
| Outstanding shares (mil) | 1,423.43 |
| Enterprise Value (mil) | 1,068,130.20 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.17% |
| Cost of Debt | 5.73% |
| WACC | 14.90% |