Lords Ishwar Hotels Intrinsic Value

LORDSHOTL • Leisure Services
Current Stock Price
₹14.10
Primary Intrinsic Value
₹4.23
Market Cap
₹11.3 Cr
-58.8% Downside
Median Value
₹5.81
Value Range
₹4 - ₹8
Assessment
Trading Above Calculated Value
Safety Margin
-100.0%

LORDSHOTL Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹4.23 ₹3.38 - ₹5.08 -70.0% EPS: ₹0.20, Sector P/E: 12x
Book Value Method asset ₹7.50 ₹6.75 - ₹8.25 -46.8% Book Value/Share: ₹7.50, P/B: 1.0x
Revenue Multiple Method revenue ₹8.00 ₹7.20 - ₹8.80 -43.3% Revenue/Share: ₹10.00, P/S: 0.8x
EBITDA Multiple Method earnings ₹6.12 ₹5.51 - ₹6.73 -56.6% EBITDA: ₹1.00Cr, EV/EBITDA: 6x
PEG Ratio Method growth ₹4.23 ₹3.81 - ₹4.65 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹4.23 ₹3.81 - ₹4.65 -70.0% Revenue Growth: 12.5%, Adj P/E: 8.5x
Graham Defensive Method conservative ₹5.81 ₹5.23 - ₹6.39 -58.8% EPS: ₹0.20, BVPS: ₹7.50
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check LORDSHOTL share price latest .

Valuation Comparison Chart

LORDSHOTL Intrinsic Value Analysis

What is the intrinsic value of LORDSHOTL?

Based on our comprehensive analysis using 7 different valuation methods, the estimated intrinsic value of Lords Ishwar Hotels (LORDSHOTL) is ₹5.81 (median value). With the current market price of ₹14.10, this represents a -58.8% variance from our estimated fair value.

The valuation range spans from ₹4.23 to ₹8.00, indicating ₹4.23 - ₹8.00.

Is LORDSHOTL undervalued or overvalued?

Based on our multi-method analysis, Lords Ishwar Hotels (LORDSHOTL) appears to be trading above calculated value by approximately 58.8%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 0.29 Industry Standard: 2.0+ Below 1.5 Measures short-term liquidity capacity
Debt to Equity Ratio 2.33 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Operating Margin 6.0% Industry Standard: 20%+ Below 10% Indicates operational efficiency level
Asset Turnover Ratio 0.57x Industry Standard: 1.0x+ Above 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹-4 Cr ₹-4 Cr Negative Cash Flow 3/10
March 2024 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2023 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2022 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10
March 2021 ₹0 Cr ₹0 Cr Negative Cash Flow 3/10