Oriental Hotels Limited DCF Valuation
ORIENTHOT · Consumer Services · Current price ₹151.95
Oriental Hotels Limited cash-flow valuation
Our residual income (excess return on book) values Oriental Hotels Limited at ₹41 per share. Book value plus the present value of returns earned above the 10.6% cost of equity. It carries 100% of the weight in our published estimate of ₹41. A discounted cash flow is only as good as the cash-flow path it assumes, so the assumptions behind it are listed in full below.
Try your own assumptions
Prefer to build the discounted cash flow yourself? The DCF calculator below opens pre-filled with Oriental Hotels Limited's reported free cash flow, net debt and share count, so you can set your own growth and discount rate.
How we got this fair value
Every number below is part of the same estimate for Oriental Hotels Limited. Nothing here is a target price or a forecast of where the share price will go.
Workable, with real gaps. Weigh it alongside your own view rather than on its own.
Estimate range ₹37 – ₹45
Why this method for this business
Residual income is the most appropriate model for a hotel business with low ROE and no durable moat, focusing on book value and excess returns over cost of equity.
The models behind the number
Each method is weighted by how well its inputs held up for this company.
Book value plus the present value of returns earned above the 10.6% cost of equity
- dcf: Not suitable for a cyclical, asset-heavy business with erratic cash flows
- relative_pe: Not applicable due to lack of forward estimates and sector-specific data
What was missing
- Forward estimates
- Detailed operational performance metrics
- Long-term synergy realization from the merger
What drives it
5 inputs, grouped by how strong each claim is
- ROE (normalized)
- 8.6%
- Book value / share
- 42.7 ₹
computed
reported
- Cost of equity
- 10.6%
building-block
- Moat
- None
- Excess-return horizon
- 3 yrs
computed
computed
Who computed this
A language model (qwen3:8b) selects the valuation method and the judgement inputs for Oriental Hotels Limited: which models suit the business, the moat, the growth and margin assumptions. It does not produce the number. The fair value itself is computed in Python by a deterministic engine (version 2026.08.1) from those inputs, so the same inputs always give the same result and every figure above can be traced to a source.
Estimated 15 Sept 2026. Re-run as new financials and news arrive.
How we value stocks
We estimate what a business is worth from its own economics: cash flows, returns on capital, and a multiple justified by its quality, rather than from where the share price has been. A fair value estimate is a view, not a verdict, and it is only as good as the inputs listed above.
Read the full fair-value methodologyMore on Oriental Hotels Limited
DocStoX estimates are computed from reported financials, for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.