Samhi Hotels Limited DCF Valuation
SAMHI · Consumer Services · Current price ₹148.19
Samhi Hotels Limited cash-flow valuation
Our engine did not use a discounted-cash-flow model for Samhi Hotels Limited. It routes each business to the methods that suit it, and a DCF is a poor lens where cash-flow forecasts are fragile or the business is capital-structure driven. The methods it did use, and why, are set out below. Our published estimate is ₹681.
Try your own assumptions
Prefer to build the discounted cash flow yourself? The DCF calculator below opens pre-filled with Samhi 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 Samhi Hotels Limited. Nothing here is a target price or a forecast of where the share price will go.
The inputs are thin or the models disagree sharply. This is our least reliable kind of estimate, so read the range rather than the single number.
Estimate range ₹613 – ₹749
Why this method for this business
SAMHI is a branded hotel operator with a narrow moat, so a PEG model based on earnings growth and a relative P/E to peers is appropriate. DCF is not suitable due to the cyclical nature of the hospitality sector and the difficulty in forecasting cash flows.
The models behind the number
Each method is weighted by how well its inputs held up for this company.
implied value is >5× the price (likely a data error)
- dcf: Not suitable for a cyclical, asset-light business with volatile earnings
- book-value residual income: Not applicable for a brand-driven hospitality business
What was missing
- Lack of forward EPS estimates
- Limited historical data on brand performance
- Uncertainty around long-term growth rates
What drives it
3 inputs, grouped by how strong each claim is
- Earnings growth
- 167.8% CAGR
- EPS (TTM)
- 22.71 ₹/share
computed
computed
- Growth-implied P/E
- 30×
min(growth, 30)
Who computed this
A language model (qwen3:8b) selects the valuation method and the judgement inputs for Samhi 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 Samhi Hotels Limited
DocStoX estimates are computed from reported financials, for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.