EIH Limited (EIHOTEL) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of EIH Limited stock ₹258, price ₹309, that is 16.2% below the price, quality 55 out of 100. Rating: overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 6, 2026.
How to read this chart
60‑month range ₹99.15 – ₹486.59 · fair‑value band ₹150.88 – ₹418.46 · the ₹308.55 price screens above the ₹258.46 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 6, 2026.
Follow EIH in your weekly email
Every Wednesday you see whether EIH is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
EIH Limited, together with its subsidiaries, owns and manages hotels and cruisers under the Oberoi and Trident brand names in India and internationally.
Show moreShow less
It owns and operates Oberoi Flight Services and Oberoi Airport Services, which provide catering and other services to international airlines; operates restaurants and lounges in various airports; and provides air charter, car rental, and project management services, as well as operates the Maidens Hotel in Delhi.
The company also engages in renting of investment properties. EIH Limited was incorporated in 1949 and is based in Delhi, India.
Stock analysis
EIH Limited (EIHOTEL) currently trades at ₹308.55, while our model-based Fair Value estimate is ₹258.46, 16% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ₹208.10 per share, and 0 of the 26 models we run sit above the ₹308.55 price.
Bear case: the Growth DCF group reads lowest at ₹71.46, and 26 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ₹150.88 (bear) to ₹418.46 (bull), the price of ₹308.55 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 55/100 (solid quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
EIH Limited reported revenue of ₹29.4B in FY2026 versus ₹9.9B in FY2022, a compound +31.4%/yr. Reported net income was ₹6.3B in FY2026.
Key figures
Market cap ₹193B (≈ $2.1B) Mid · P/E ratio 27.1 · P/S ratio 6.28 · EPS (TTM) ₹11.38 · Dividend yield 0.5% · Net margin 23.1% · Return on equity 13.0% · Return on assets (EBIT) 11.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 68 out of 100 (low confidence).
What moves the price
The share trades about 20% below its 52-week high and 13% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −29% fair-value upside, at −16%, EIHOTEL screens cheaper than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (₹4.22 to ₹292.15). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear₹150.88Fair Value ₹258.46Bull₹418.46
Price ₹308.55 · Downside -16.2%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then (₹6.09 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+7.2%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+13.3%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+42.9%
Start year 2021 (pandemic). Over 10 years: +5.9% a year
Revenue growth 21 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+7.5%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+31.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+31.3%
Dividend (yield on the price)0.5%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.31.3% vs 19.0%, picking up
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−83% → 30%
Pace: the 5-year rate starts in 2021 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+38.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about +32.8% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Lodging · 163 stocks
Beats the industry median on 6/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score55 · Above median
Fair Value upside−16.2% · Below median
Profitability
Return on equity (12 months)13.0% · Top 25%
Return on assets9.6% · Top 25%
Net margin (12 months)23.1% · Top 25%
Operating margin (12 months)19.7% · Above median
Growth and dividend
Revenue growth (quarter YoY)14.5% · Top 25%
Dividend yield (12 months)0.5% · Bottom 25%
Valuation Multiplesvs Lodging median · lower = cheaper
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). "EIH Limited Fair Value". https://www.fairvalue-calculator.com/stock/EIHOTEL
Frequently asked questions
Is EIH Limited (EIHOTEL) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of ₹258.46 versus a price of ₹308.55, about 16% lower (overvalued).
What is the fair value of EIHOTEL?
Our model-based fair value for EIH Limited is ₹258.46 (as of Nov 6, 2026), built from audited fundamentals. The current price: ₹308.55.
What is the quality score of EIHOTEL?
EIH Limited has a Quality Score of 55/100. 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 price target for EIH Limited (EIHOTEL)?
Our model-based price target is the fair value of ₹258.46 (as of Nov 6, 2026) from 26 valuation models. Cautious scenario ₹150.88, optimistic scenario ₹418.46. It is a calculation from audited fundamentals, not an analyst target.
What is the EIH Limited stock forecast for 2026?
Our models put fair value at ₹258.46, about 16% lower versus a price of ₹308.55 (overvalued). Cautious scenario ₹150.88, optimistic scenario ₹418.46. The calculation is refreshed regularly with new filings.
What is the revenue of EIH Limited (EIHOTEL)?
EIH Limited reported trailing-twelve-month revenue of about ₹30.7B (latest available figure, as of Nov 6, 2026).
Does EIH Limited pay a dividend?
EIH Limited currently shows a dividend yield of 0.49% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of EIH Limited (EIHOTEL) and when is the ex-dividend date?
EIH Limited pays a dividend of ₹1.50 per share a year, a dividend yield of 0.5%. The last ex-dividend date was Jul 31, 2026. The payout ratio is 13.2% of earnings. Free cash flow covers the dividend 3.86 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into EIH Limited (EIHOTEL)?
For today's price to be fair in a discounted-cash-flow model, EIH Limited would have to grow free cash flow by +38.3 % per year for five years (discount rate 13.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +42.9 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of EIHOTEL use?
Our models discount EIH Limited at 13.9 %: a base by market capitalisation (small), country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For EIH Limited that is +38.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.9 %) and the same formula as our fair value.
How much growth has EIH Limited (EIHOTEL) delivered so far?
Over the past 5 years revenue at EIH Limited grew +42.9 % a year. The price currently implies free-cash-flow growth of +38.3 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of EIH Limited (EIHOTEL) growing?
The median revenue growth in the sector is +4.4 % a year. That is the yardstick for the growth priced into EIH Limited (+38.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of EIH Limited (EIHOTEL)?
The free-cash-flow yield on the price is 1.88 %: that much free cash flow EIH Limited produces per unit of market value. When it exceeds the discount rate of our models (13.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of EIH Limited (EIHOTEL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For EIH Limited it is ₹258.46 per share (as of Nov 6, 2026), against a price of ₹308.55. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is EIH Limited stock overvalued or undervalued in 2026?
As of Nov 6, 2026, EIHOTEL trades above its calculated fair value: price ₹308.55, fair value ₹258.46, a gap of about −16% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of EIHOTEL?
No. The price is what the market pays today (₹308.55); the fair value is what the company's own numbers justify (₹258.46). For EIH Limited the two are ₹50.09 per share apart. That gap is exactly why we show both numbers side by side.
How much is EIH Limited worth?
The market values EIH Limited at about ₹193B (market capitalisation, as of Nov 6, 2026). Per share that is ₹308.55; our models calculate a fair value of ₹258.46 per share.
What do the bullish and bearish scenarios say about EIHOTEL?
Our models span a range for EIH Limited: cautious scenario ₹150.88, base ₹258.46, optimistic ₹418.46 per share (as of Nov 6, 2026, price ₹308.55). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of EIHOTEL?
EIH Limited trades at a price-to-earnings ratio of 27.1 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹258.46 is built from several models across several years. Median P/E at fiscal year-end, 8 fiscal years (2017 to 2026), reported earnings: 38.5. Other multiples: P/B 3.7, P/S 6.3, EV/EBITDA 17.8.
How solid is the balance sheet of EIH Limited (EIHOTEL)?
Balance-sheet figures for EIH Limited (as of Nov 6, 2026): return on equity 13.0%. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is EIHOTEL from its 52-week high?
EIH Limited trades at ₹308.55, about 20% below its 52-week high of ₹385.60 and 13% above the low of ₹272.31 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of ₹258.46 is for.
Which stocks are comparable to EIH Limited?
From the same area (Consumer Cyclical) we also value Marriott International, Inc, Hilton Worldwide Holdings, Hyatt Hotels Corporation, H World Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is EIH Limited stock attractive at the current price?
The data as of Nov 6, 2026: price ₹308.55, calculated fair value ₹258.46 (−16%), Quality Score 55/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of EIHOTEL calculated?
We run EIH Limited through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ₹258.46 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.1% above its aggregate fair value. EIH Limited itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of EIH Limited (EIHOTEL)?
The closing price on Nov 9, 2026 was ₹308.55. Our model-based fair value is ₹258.46, about 16% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with EIH Limited right now?
The model range is unusually wide (₹150.88 to ₹418.46). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
Where does the earnings growth of EIH Limited (EIHOTEL) come from?
Earnings per share at EIH Limited grew +23.1 % a year from 2015 to 2026. Broken into its drivers: revenue per share +5.2 %, EBIT margin +10.8 %, tax rate +2.6 %, residual (interest, one-offs) +2.9 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of EIH Limited
How large is the market capitalisation of EIH Limited (EIHOTEL)?
The market capitalisation of EIH Limited is ₹193B (≈ $2.1B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of EIH Limited (EIHOTEL)?
The price-to-sales ratio of EIH Limited is 6.28 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of EIH Limited (EIHOTEL)?
Earnings per share at EIH Limited are ₹11.38 (price ÷ EPS = P/E 27.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of EIH Limited (EIHOTEL)?
The dividend yield of EIH Limited is 0.5% (payout 13.2%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of EIH Limited (EIHOTEL)?
The net margin of EIH Limited is 23.1% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of EIH Limited (EIHOTEL)?
The return on equity (ROE) of EIH Limited is 13.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of EIH Limited (EIHOTEL)?
On an EBIT basis the return on assets of EIH Limited is 11.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of EIH Limited (EIHOTEL)?
The operating margin of EIH Limited is 19.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at EIH Limited (EIHOTEL)?
Revenue at EIH Limited is growing +14.5% versus a year earlier (3y avg +13.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at EIH Limited (EIHOTEL)?
Earnings per share at EIH Limited are growing +246% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does EIH Limited (EIHOTEL) carry?
The net debt of EIH Limited is ₹797M (fiscal year 2026, ≈ 0.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch EIH Limited in the live analysis
One click puts EIH Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 6, 2026