EN DE

Advani Hotels & Resorts (India) Limited (ADVANIHOTR) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹4.9B

AH Advani Hotels & Resorts (India) Limited ADVANIHOTR · NSE
Price₹50.17
Fair Value₹38.12
Upside-24.0%
Quality53/100
Watch Advani Hotels & Resorts (India) Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 22.4% net margin
Low debt · generates free cash flow
3.40% dividend yield
Ranks above peers (12/14)
Wide moat 65/100
Evidence: High Range ₹30.02 – ₹54.86 Share as image

Fair value as of: Aug 2, 2026

From 26 valuation models · updated 11 days ago

Fair value updated Aug 2, 2026, revised from ₹43.89 to ₹38.12 (−13.1%) since Jun 29, 2026. Share price −5.1% over the past month.

A solid business, but screening 24% overvalued on our models.

What matters now

  • Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹30.02 to ₹54.86) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹81.18 ₹21.47 Fair Value ₹38.12 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 2, 2026.

How to read this chart

60‑month range ₹21.47 – ₹81.18 · fair‑value band ₹30.02 – ₹54.86 · the ₹50.17 price screens above the ₹38.12 fair value. Dashed = 300-day average. As of Aug 2, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Advani Hotels & Resorts (India) Limited (ADVANIHOTR) currently trades at ₹50.17, while our model-based Fair Value estimate is ₹38.12, implying the stock looks roughly 24.0% overvalued today. The Quality Score stands at 53/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Advani Hotels & Resorts (India) Limited generated revenue of ₹1.1B at a net margin of 22.4%. Revenue grew 6.0% year over year. It earns a return on equity of 8.0%. The balance sheet holds a net cash position of ₹169M. Fundamentals as of Aug 2, 2026

Our scenario range runs from ₹30.02 (bear case) to ₹54.86 (bull case); at ₹50.17, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 24% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -62% fair-value upside, at -24%, ADVANIHOTR screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹29.40 ₹45.49 ₹69.88 80
Residual Income ₹42.04 ₹42.47 ₹39.64 76
Rev-Margin DCF ₹17.72 ₹25.11 ₹34.16 74
All 26 models by family
DCF Models
FCF DCF ₹29.29 ₹46.08 ₹72.05 38
Owner Earnings ₹31.66 ₹49.93 ₹78.17 31
5Y Revenue Exit ₹17.72 ₹24.85 ₹33.75 39
5Y EBITDA Exit ₹29.96 ₹48.68 ₹71.10 41
5Y P/E Exit ₹36.56 ₹61.54 ₹88.75 38
10Y Revenue Exit ₹21.38 ₹29.07 ₹39.27 36
10Y EBITDA Exit ₹29.43 ₹45.60 ₹68.18 37
10Y P/E Exit ₹33.62 ₹54.52 ₹81.85 35
Earnings-Based
Graham-Dodd ₹17.55 ₹65.48 ₹88.52 54
Lynch FV ₹15.76 ₹22.51 ₹29.26 50
PEG = 1.0 ₹15.76 ₹22.51 ₹29.26 46
EPV ₹23.12 ₹26.43 ₹29.29 59
Dividend Discount
Gordon GGM ₹16.53 ₹32.93 ₹49.86 70
DDM Multi-Stage ₹16.53 ₹28.46 ₹34.76 61
Multiples
P/E Multiple ₹42.60 ₹56.79 ₹70.99 63
P/S Multiple ₹10.39 ₹13.85 ₹17.32 58
P/B Multiple ₹32.91 ₹43.89 ₹54.86 55
EV/EBIT ₹44.60 ₹58.76 ₹72.92 53
EV/EBITDA ₹33.44 ₹43.87 ₹54.31 54
EV/Revenue ₹11.82 ₹15.98 ₹20.13 43
Asset-Based
NCAV (Graham) ₹27.87 ₹37.34 ₹55.73 50
Growth DCF
Growth DCF ₹29.40 ₹45.49 ₹69.88 80
Rev-Margin DCF ₹17.72 ₹25.11 ₹34.16 74
Economic Profit
Residual Income ₹42.04 ₹42.47 ₹39.64 76
ROIC Compounder ₹23.12 ₹26.43 ₹29.29 72
Growth Earnings
Growth-Adj P/E ₹30.02 ₹42.89 ₹55.75 68

Widest divergence: DCF Models (₹46.08) versus Earnings-Based (₹22.51). Highest evidence: Growth DCF (80).

Notify me when ADVANIHOTR reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹1.1B
Revenue growth (YoY) +6.0%
Net margin 22.4%
Return on equity 8.0%
Free cash flow ₹221M FY2026
P/E ratio 20.5
More key figures
Operating margin 41.9%
EPS (TTM) ₹2.58
Dividend yield 3.4%
EPS growth (YoY) +2.4%
Net cash ₹169M FY2026

Figures from reported company fundamentals · as of Aug 2, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 53/100

Of which business quality 55 · Market factors (momentum, volatility) 45

Profitability 37
Margins and returns on capital today
Quality Growth 4
Are margins and returns improving?
Cashflow 73
Earnings quality: real cash, not paper profit
Fin. Strength 82
Balance sheet, leverage, solvency risk
Investment 32
Disciplined investing over empire-building
Low Volatility 85
Calm price path (market factor)
Momentum 32
Price trend over the last 3–12 months (market factor)
52W Momentum 21
Distance to the 52-week high (market factor)
Net Issuance 81
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Advani Hotels & Resorts (India) Limited engages in the hotel business in India. The company owns and operates the Caravela Beach Resort, a five-star Deluxe Resort situated in Goa. The company was formerly known as Ramada Hotels (India) Limited and changed its name to Advani Hotels & Resorts (India) Limited in 1999.

Full company description

Advani Hotels & Resorts (India) Limited engages in the hotel business in India. The company owns and operates the Caravela Beach Resort, a five-star Deluxe Resort situated in Goa. The company was formerly known as Ramada Hotels (India) Limited and changed its name to Advani Hotels & Resorts (India) Limited in 1999. Advani Hotels & Resorts (India) Limited was incorporated in 1987 and is based in Mumbai, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Advani Hotels & Resorts (India) Limited reported revenue of ₹1.1B in FY2026 versus ₹513M in FY2022, a compound +20.1%/yr. Reported net income was ₹239M in FY2026, compounding +38.4%/yr from FY2022.

Growth Quality 89/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹1.1B
Latest YoY
−0.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.7%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+31.2%
Avg. growth/yr (21Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.5%
Revenue +20.1%/yr
FY22 ₹513M
FY23 ₹986M
FY24 ₹968M
FY25 ₹1.1B
FY26 ₹1.1B
Net income +38.4%/yr
FY22 ₹65.1M
FY23 ₹286M
FY24 ₹250M
FY25 ₹264M
FY26 ₹239M
Character of growth · EPS growth decomposed (2015-2026) +11.4 % p.a.
Revenue per share +2.8 pp

of which total revenue +7.6 pp · buybacks/dilution −4.7 pp

EBIT margin +5.6 pp
Tax rate +1.6 pp
Residual (interest, one-offs) +1.4 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

ADVANIHOTR screens 24% overvalued. Compare with Marriott International, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Advani Hotels & Resorts (India) Limited Fair Value". https://www.fairvalue-calculator.com/stock/ADVANIHOTR

Peer Group

Lodging · 169 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 53 · Above median
Fair Value upside −24% · Above median
Return on equity (TTM) 8% · Above median
Return on assets 6% · Top 25%
Net margin (TTM) 22% · Top 25%
Operating margin (TTM) 42% · Top 25%
Revenue growth 6% · Above median
Dividend yield (TTM) 3.4% · Top 25%

Valuation Multiples vs Lodging median · lower = cheaper

P/E (TTM) 20.5× · Cheaper than median
P/B 0.95× · Cheaper than median
P/S (TTM) 4.59× · Pricier than 75% of peers
P/FCF 0.2× · Cheaper than 75% of peers
EV/EBITDA 14.6× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 1 · sector 0
FUTURE 30 · sector 18
PAST 32 · sector 11
HEALTH 100 · sector 90
DIVIDEND 68 · sector 22

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Lodging stocks, each showing price versus our Fair Value estimate (as of Aug 2, 2026).

Stock Price Fair Value vs Fair Value
Marriott International, Inc MAR $369.05 $135.64 -63%
Hilton Worldwide Holdings HLT $328.48 $123.67 -62%
InterContinental Hotels Group IHG $159.87 $85.18 -47%
Hyatt Hotels Corporation H $191.00 $47.69 -75%
H World Group HTHT $42.67 $47.55 +11%
Accor SA AC €47.25 €39.26 -17%
The Indian Hotels Company INDHOTEL ₹743.20 ₹260.68 -65%
Wyndham Hotels & Resorts, Inc WH $78.54 $24.02 -69%
Hanjin Kal, 180640 113,500 KRW 36,890 KRW -67%
Jabal Omar Development Company 4250 16.00 SAR 11.64 SAR -27%

Compare Advani Hotels & Resorts (India) Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Advani Hotels & Resorts (India) Limited (ADVANIHOTR) overvalued or undervalued?
As of Aug 2, 2026, our model estimates a fair value of ₹38.12 versus a price of ₹50.17, about −24% (overvalued).
What is the fair value of ADVANIHOTR?
Our model-based fair value for Advani Hotels & Resorts (India) Limited is ₹38.12 (as of Aug 2, 2026), built from audited fundamentals. The current price is ₹50.17.
What is the quality score of ADVANIHOTR?
Advani Hotels & Resorts (India) Limited has a Quality Score of 53/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Advani Hotels & Resorts (India) Limited (ADVANIHOTR)?
Advani Hotels & Resorts (India) Limited reported trailing-twelve-month revenue of about ₹1.1B (latest available figure, as of Aug 2, 2026).
What is the net profit margin of ADVANIHOTR?
The net profit margin of Advani Hotels & Resorts (India) Limited is about 22.4%, meaning it keeps roughly 22.4% of revenue as net income. Based on the latest reported figures.
Does Advani Hotels & Resorts (India) Limited pay a dividend?
Advani Hotels & Resorts (India) Limited currently shows a dividend yield of about 3.40% relative to its recent price (as of Aug 2, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Advani Hotels & Resorts (India) Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.