As of 2025-09-08, the Intrinsic Value of Lemon Tree Hotels Ltd (LEMONTREE.NS) is 52.40 INR. This LEMONTREE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 177.93 INR, the upside of Lemon Tree Hotels Ltd is -70.60%.
The range of the Intrinsic Value is 33.28 - 92.73 INR
Based on its market price of 177.93 INR and our intrinsic valuation, Lemon Tree Hotels Ltd (LEMONTREE.NS) is overvalued by 70.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.28 - 92.73 | 52.40 | -70.6% |
| DCF (Growth 10y) | 52.85 - 132.57 | 78.71 | -55.8% |
| DCF (EBITDA 5y) | 103.64 - 167.27 | 143.27 | -19.5% |
| DCF (EBITDA 10y) | 111.47 - 207.78 | 162.63 | -8.6% |
| Fair Value | 12.41 - 12.41 | 12.41 | -93.02% |
| P/E | 60.28 - 109.16 | 84.21 | -52.7% |
| EV/EBITDA | 84.98 - 159.29 | 130.48 | -26.7% |
| EPV | 12.77 - 29.87 | 21.32 | -88.0% |
| DDM - Stable | 12.10 - 32.07 | 22.08 | -87.6% |
| DDM - Multi | 22.87 - 50.96 | 31.99 | -82.0% |
| Market Cap (mil) | 140,893.88 |
| Beta | 1.00 |
| Outstanding shares (mil) | 791.85 |
| Enterprise Value (mil) | 161,816.17 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.67% |
| Cost of Debt | 8.09% |
| WACC | 13.53% |