EN DE

Juniper Hotels Ltd (JUNIPER) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹44.3B

JH Juniper Hotels Ltd JUNIPER · NSE
Price₹192.09
Fair Value₹140.02
Upside-27.1%
Quality51/100
Watch Juniper Hotels Ltd for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 13.5% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/13)
Moderate moat 59/100
Evidence: High Range ₹69.17 – ₹175.02 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 4 days ago

Share price −1.6% over the past month.

A solid business, but screening 27% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹175.02). The favourable scenario is already priced in.
  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹69.17 to ₹175.02) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

₹522.35 ₹189.94 Fair Value ₹140.02 Feb 2024 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

30‑month range ₹189.94 – ₹522.35 · fair‑value band ₹69.17 – ₹175.02 · the ₹192.09 price screens above the ₹140.02 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Juniper Hotels Ltd (JUNIPER) currently trades at ₹192.09, while our model-based Fair Value estimate is ₹140.02, implying the stock looks roughly 27.1% overvalued today. The Quality Score stands at 51/100 (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, Juniper Hotels Ltd generated revenue of ₹10.5B at a net margin of 13.5%. Revenue grew 8.6% year over year. It earns a return on equity of 5.1%. Net debt stands at ₹11.8B. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹69.17 (bear case) to ₹175.02 (bull case); at ₹192.09, the current price sits above 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 42% below its 52-week high and 2% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -56% fair-value upside, at -27%, JUNIPER 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 ₹57.72 ₹132.59 ₹283.94 80
Rev-Margin DCF ₹28.89 ₹78.93 ₹173.94 74
ROIC Compounder ₹82.01 ₹100.57 ₹116.81 72
All 24 models by family
DCF Models
FCF DCF ₹63.22 ₹116.30 ₹285.33 38
Owner Earnings ₹10.34 ₹60.94 ₹167.18 31
5Y Revenue Exit ₹28.01 ₹65.24 ₹142.77 39
5Y EBITDA Exit ₹125.12 ₹261.61 ₹529.94 41
5Y P/E Exit ₹75.31 ₹209.12 ₹392.26 38
10Y Revenue Exit ₹37.47 ₹106.45 ₹146.91 36
10Y EBITDA Exit ₹110.12 ₹315.57 ₹684.77 37
10Y P/E Exit ₹73.78 ₹208.32 ₹431.33 35
Earnings-Based
Graham-Dodd ₹43.28 ₹301.81 ₹423.55 54
Lynch FV ₹117.35 ₹167.64 ₹217.93 50
PEG = 1.0 ₹117.35 ₹167.64 ₹217.93 46
EPV ₹82.01 ₹100.57 ₹116.81 59
Multiples
P/E Multiple ₹105.01 ₹140.02 ₹175.02 63
P/S Multiple ₹42.38 ₹56.50 ₹70.63 58
P/B Multiple ₹81.15 ₹108.19 ₹135.24 55
EV/EBIT ₹159.05 ₹221.84 ₹284.63 53
EV/EBITDA ₹141.62 ₹198.61 ₹255.60 54
EV/Revenue ₹10.22 ₹27.17 ₹44.12 43
Asset-Based
NCAV (Graham) ₹64.46 ₹86.37 ₹128.92 50
Growth DCF
Growth DCF ₹57.72 ₹132.59 ₹283.94 80
Rev-Margin DCF ₹28.89 ₹78.93 ₹173.94 74
Economic Profit
Residual Income ₹98.66 ₹99.61 ₹94.97 61
ROIC Compounder ₹82.01 ₹100.57 ₹116.81 72
Growth Earnings
Growth-Adj P/E ₹151.39 ₹216.27 ₹281.15 68

Widest divergence: Growth Earnings (₹216.27) versus Growth DCF (₹78.93). Highest evidence: Growth DCF (80).

Notify me when JUNIPER reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹10.5B
Revenue growth (YoY) +8.6%
Net margin 13.5%
Return on equity 5.1%
Free cash flow ₹1.2B FY2025
P/E ratio 30.3
More key figures
Operating margin 35.5%
EPS (TTM) ₹6.35
EPS growth (YoY) -8.4%
Net debt ₹11.8B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 51 · Market factors (momentum, volatility) 32

Profitability 32
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 65
Earnings quality: real cash, not paper profit
Fin. Strength 55
Balance sheet, leverage, solvency risk
Investment 15
Disciplined investing over empire-building
Low Volatility 80
Calm price path (market factor)
Momentum 19
Price trend over the last 3–12 months (market factor)
52W Momentum 1
Distance to the 52-week high (market factor)
Net Issuance 82
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

Juniper Hotels Limited provides hotel services in India. It develops and owns hotels and serviced apartments under the Hyatt brand name. The company was incorporated in 1985 and is based in Mumbai, India.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Juniper Hotels Ltd reported revenue of ₹10.5B in FY2025 versus ₹3.0B in FY2021, a compound +36.6%/yr. Reported net income was ₹1.4B in FY2025.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
₹10.5B
Latest YoY
+11.0%
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.
+16.4%
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.
+44.5%
Revenue +36.6%/yr
FY21 ₹3.0B
FY22 ₹6.6B
FY23 ₹8.2B
FY24 ₹9.4B
FY25 ₹10.5B
Net income
FY21 −₹1.9B
FY22 −₹15.0M
FY23 ₹238M
FY24 ₹713M
FY25 ₹1.4B

JUNIPER screens 27% 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). "Juniper Hotels Ltd Fair Value". https://www.fairvalue-calculator.com/stock/JUNIPER

Peer Group

Lodging · 165 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 51 · Below median
Fair Value upside −27% · Above median
Return on equity (TTM) 5% · Above median
Return on assets 4% · Above median
Net margin (TTM) 14% · Above median
Operating margin (TTM) 36% · Top 25%
Revenue growth 9% · Above median
Debt / equity 0.23× · Higher than median

Valuation Multiples vs Lodging median · lower = cheaper

P/E (TTM) 30.3× · Pricier than median
P/B 1.55× · Pricier than median
P/S (TTM) 4.23× · Pricier than median
P/FCF 0.4× · Cheaper than median
EV/EBITDA 12.0× · 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 0 · sector 0
FUTURE 43 · sector 19
PAST 20 · sector 11
HEALTH 88 · sector 91
DIVIDEND 0 · sector 28

VALUE 0: the price sits above our fair-value range.

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 13, 2026).

Stock Price Fair Value vs Fair Value
Marriott International, Inc MAR $354.58 $132.35 -63%
Hilton Worldwide Holdings HLT $322.53 $122.02 -62%
InterContinental Hotels Group IHG $161.82 $85.18 -47%
Hyatt Hotels Corporation H $178.37 $46.78 -74%
H World Group HTHT $41.25 $47.78 +16%
The Indian Hotels Company INDHOTEL ₹724.00 ₹253.67 -65%
Hanjin Kal, 180640 118,200 KRW 36,890 KRW -69%
Jabal Omar Development Company 4250 16.00 SAR 11.64 SAR -27%
Makkah Construction and Development Company 4100 81.95 SAR 36.25 SAR -56%
Minor International Public Company MINT 22.90 THB 32.82 THB +43%

Compare Juniper Hotels Ltd 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 Juniper Hotels Ltd (JUNIPER) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹140.02 versus a price of ₹192.09, about −27% (overvalued).
What is the fair value of JUNIPER?
Our model-based fair value for Juniper Hotels Ltd is ₹140.02 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹192.09.
What is the quality score of JUNIPER?
Juniper Hotels Ltd has a Quality Score of 51/100. 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 Juniper Hotels Ltd (JUNIPER)?
Juniper Hotels Ltd reported trailing-twelve-month revenue of about ₹10.5B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of JUNIPER?
The net profit margin of Juniper Hotels Ltd is about 13.5%, meaning it keeps roughly 13.5% of revenue as net income. Based on the latest reported figures.

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 Juniper Hotels Ltd 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.