As of 2025-06-10, the Intrinsic Value of TAJ GVK Hotels and Resorts Ltd (TAJGVK.NS) is 214.00 INR. This TAJGVK.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 431.60 INR, the upside of TAJ GVK Hotels and Resorts Ltd is -50.40%.
The range of the Intrinsic Value is 167.70 - 303.50 INR
Based on its market price of 431.60 INR and our intrinsic valuation, TAJ GVK Hotels and Resorts Ltd (TAJGVK.NS) is overvalued by 50.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 167.70 - 303.50 | 214.00 | -50.4% |
| DCF (Growth 10y) | 188.79 - 326.65 | 236.48 | -45.2% |
| DCF (EBITDA 5y) | 267.28 - 388.01 | 320.08 | -25.8% |
| DCF (EBITDA 10y) | 256.69 - 393.53 | 314.69 | -27.1% |
| Fair Value | 467.26 - 467.26 | 467.26 | 8.26% |
| P/E | 369.94 - 488.95 | 434.28 | 0.6% |
| EV/EBITDA | 266.28 - 445.58 | 372.06 | -13.8% |
| EPV | 160.24 - 214.52 | 187.38 | -56.6% |
| DDM - Stable | 108.14 - 268.37 | 188.25 | -56.4% |
| DDM - Multi | 100.14 - 198.91 | 133.80 | -69.0% |
| Market Cap (mil) | 27,061.32 |
| Beta | 1.57 |
| Outstanding shares (mil) | 62.70 |
| Enterprise Value (mil) | 27,177.22 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.18% |
| Cost of Debt | 7.18% |
| WACC | 12.87% |