EIH Associated Hotels Intrinsic Value
EIH Associated Hotels (EIHAHOTELS) median intrinsic value is ₹172.77 from 9 valuation models (range ₹88–₹243), vs current price ₹311.80 — -44.6% downside (Trading Above Calculated Value), margin of safety -80.5%. For current market price and key ratios, visit EIH Associated Hotels screener.
EIHAHOTELS Valuation Methods Summary — DCF, Graham Number & P/E
EIH Associated Hotels intrinsic value across 9 models vs current price ₹311.80 — upside/downside and value range per method. Browse EIHAHOTELS income statement for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹180.84 | ₹144.67 - ₹217.01 | -42.0% | EPS: ₹15.07, Sector P/E: 12x |
| Book Value Method | asset | ₹88.03 | ₹79.23 - ₹96.83 | -71.8% | Book Value/Share: ₹88.03, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹93.54 | ₹84.19 - ₹102.89 | -70.0% | Revenue/Share: ₹70.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹142.62 | ₹128.36 - ₹156.88 | -54.3% | EBITDA: ₹145.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹242.72 | ₹194.18 - ₹291.26 | -22.2% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹241.12 | ₹217.01 - ₹265.23 | -22.7% | EPS Growth: 20.0%, Fair P/E: 16.0x |
| Growth Adjusted P/E | growth | ₹129.60 | ₹116.64 - ₹142.56 | -58.4% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹211.15 | ₹190.03 - ₹232.27 | -32.3% | ROE: 17.1%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹172.77 | ₹155.49 - ₹190.05 | -44.6% | EPS: ₹15.07, BVPS: ₹88.03 |
EIHAHOTELS Intrinsic Value vs Market Price — All Valuation Models
EIH Associated Hotels fair value range ₹88–₹243 vs current market price ₹311.80 across 9 valuation models. Also explore EIHAHOTELS price trends to track price trends across different timeframes.
EIHAHOTELS Intrinsic Value Analysis — Undervalued or Overvalued?
EIH Associated Hotels median intrinsic value ₹172.77, current price ₹311.80 — Trading Above Calculated Value by 44.6%, margin of safety -80.5%.
What is the intrinsic value of EIHAHOTELS?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of EIH Associated Hotels (EIHAHOTELS) is ₹172.77 (median value). With the current market price of ₹311.80, this represents a -44.6% variance from our estimated fair value.
The valuation range spans from ₹88.03 to ₹242.72, indicating ₹88.03 - ₹242.72.
Is EIHAHOTELS undervalued or overvalued?
Based on our multi-method analysis, EIH Associated Hotels (EIHAHOTELS) appears to be trading above calculated value by approximately 44.6%.
EIHAHOTELS Financial Health — Key Ratios vs Industry Benchmarks
EIH Associated Hotels financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 7.30 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 17.1% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 31.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.66x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
EIHAHOTELS Cash Flow Quality — Operating & Free Cash Flow
EIH Associated Hotels operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹109 Cr | ₹65 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹78 Cr | ₹46 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹91 Cr | ₹47 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹38 Cr | ₹20 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹-12 Cr | ₹-12 Cr | Negative Cash Flow | 3/10 |