H. S. India Ltd Fair Value
HOTLSILV · Leisure Services · Current price ₹10.9
| Method | Fair value | Status |
|---|---|---|
| Residual income | ₹19 | 5% ROE fading to 13% over ~3 yrs, on ₹21 book |
| Relative P/E | ₹43 | EPS × 39.5 peer-median P/E |
| Graham floor | ₹23 | Conservative floor: √(22.5 × EPS × book value/share) |
| Analyst target | — | No analyst coverage |
Is H. S. India Ltd undervalued?
DocStoX estimates the fair value of H. S. India Ltd at ₹26 per share, versus the current market price of ₹11. That puts the stock about +142.0% below our fair-value estimate, which we read as "Buy". Our confidence in this estimate is low.
How this fair value is calculated
This estimate blends 3 independent methods: Residual income (₹19), Relative P/E (₹43), Graham floor (₹23). We weight each by its reliability and skip any method whose inputs look untrustworthy — "no DCF beats a wrong DCF". This is the same deterministic engine that powers DocStoX stock pages; there is no guesswork or AI-generated number here.
Bear, base and bull scenarios
Our scenarios span ₹19 (bear) to ₹26 (base) to ₹43 (bull). A margin of safety means buying meaningfully below the base case — the wider the gap, the more room for error in the assumptions.
More on H. S. India Ltd
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.