CHALET HOTELS LIMITED DCF Valuation

CHALET · Consumer Services · Current price ₹892.9

Full stock page
DocStoX fair value
₹579
low confidence
Intrinsic-value estimate
₹184
19% ROE fading to 13% over ~3 yrs, on ₹169 book
Current price
₹893
Economic moat
None
Medium uncertainty
5Y profit growth
Model it yourself — DCF Calculator
Opens pre-filled with CHALET HOTELS LIMITED's latest numbers.

CHALET HOTELS LIMITED intrinsic-value estimate

Our intrinsic-value model estimates CHALET HOTELS LIMITED is worth ₹184 per share, based on 19% ROE fading to 13% over ~3 yrs, on ₹169 book. Rather than a raw DCF — which is highly sensitive to fragile cash-flow forecasts — we use a residual-income (excess-return) model: a company is worth its book value plus the present value of the returns it earns ABOVE its cost of equity. A none economic moat sets how long that edge is assumed to last.

Try your own assumptions

Prefer a classic discounted-cash-flow view? Open the DCF calculator below — it pre-fills CHALET HOTELS LIMITED's real free cash flow, net debt and share count so you can model your own growth and discount-rate scenario in seconds.

More on CHALET HOTELS LIMITED

DocStoX estimates are generated by a deterministic valuation engine from reported financials — for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.