EN DE

Oriental Hotels Limited (ORIENTHOT) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹25.2B

OH Oriental Hotels Limited ORIENTHOT · NSE
Price₹122.35
Fair Value₹76.97
Upside-37.1%
Quality64/100
Watch Oriental Hotels Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 13.8% net margin
Low debt · generates free cash flow
0.47% dividend yield
Mixed vs. peers (8/14)
Moderate moat 57/100
Evidence: High Range ₹48.73 – ₹104.63 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 4 days ago

Share price −3.4% over the past month.

A solid business, but screening 37% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹104.63). The favourable scenario is already priced in.
  • Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹48.73 to ₹104.63) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹196.55 ₹22.52 Fair Value ₹76.97 Apr 2021 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

60‑month range ₹22.52 – ₹196.55 · fair‑value band ₹48.73 – ₹104.63 · the ₹122.35 price screens above the ₹76.97 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

Oriental Hotels Limited (ORIENTHOT) currently trades at ₹122.35, while our model-based Fair Value estimate is ₹76.97, implying the stock looks roughly 37.1% overvalued today. The Quality Score stands at 64/100 (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, Oriental Hotels Limited generated revenue of ₹4.9B at a net margin of 13.8%. Revenue grew 4.6% year over year. It earns a return on equity of 9.4%. Net debt stands at ₹1.2B. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹48.73 (bear case) to ₹104.63 (bull case); at ₹122.35, 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 28% below its 52-week high and 53% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -56% fair-value upside, at -37%, ORIENTHOT 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 ₹53.36 ₹82.24 ₹124.65 80
Residual Income ₹36.31 ₹39.61 ₹54.48 76
Rev-Margin DCF ₹31.88 ₹48.36 ₹68.12 74
All 26 models by family
DCF Models
FCF DCF ₹52.76 ₹86.12 ₹138.77 38
Owner Earnings ₹43.15 ₹70.58 ₹113.87 31
5Y Revenue Exit ₹31.88 ₹47.91 ₹67.98 39
5Y EBITDA Exit ₹56.62 ₹95.35 ₹141.29 41
5Y P/E Exit ₹54.30 ₹90.89 ₹130.08 38
10Y Revenue Exit ₹38.08 ₹54.80 ₹76.90 36
10Y EBITDA Exit ₹54.74 ₹88.19 ₹134.18 37
10Y P/E Exit ₹53.24 ₹85.05 ₹125.42 35
Earnings-Based
Graham-Dodd ₹25.87 ₹90.47 ₹121.64 54
Lynch FV ₹21.07 ₹30.09 ₹39.12 50
PEG = 1.0 ₹21.07 ₹30.09 ₹39.12 46
EPV ₹40.17 ₹47.08 ₹53.13 59
Dividend Discount
Gordon GGM ₹4.59 ₹9.55 ₹15.14 70
DDM Multi-Stage ₹4.59 ₹8.02 ₹10.02 61
Multiples
P/E Multiple ₹62.78 ₹83.70 ₹104.63 63
P/S Multiple ₹24.89 ₹33.18 ₹41.48 58
P/B Multiple ₹48.51 ₹64.68 ₹80.85 55
EV/EBIT ₹72.73 ₹97.40 ₹122.07 53
EV/EBITDA ₹65.43 ₹87.67 ₹109.90 54
EV/Revenue ₹21.96 ₹31.91 ₹41.87 43
Asset-Based
NCAV (Graham) ₹21.33 ₹28.59 ₹42.67 50
Growth DCF
Growth DCF ₹53.36 ₹82.24 ₹124.65 80
Rev-Margin DCF ₹31.88 ₹48.36 ₹68.12 74
Economic Profit
Residual Income ₹36.31 ₹39.61 ₹54.48 76
ROIC Compounder ₹40.17 ₹50.25 ₹65.27 72
Growth Earnings
Growth-Adj P/E ₹53.82 ₹76.89 ₹99.95 68

Widest divergence: DCF Models (₹85.05) versus Dividend Discount (₹8.02). Highest evidence: Growth DCF (80).

Notify me when ORIENTHOT reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹4.9B
Revenue growth (YoY) +4.6%
Net margin 13.8%
Return on equity 9.4%
Free cash flow ₹823M FY2026
P/E ratio 32.1
More key figures
Operating margin 21.8%
EPS (TTM) ₹3.81
Dividend yield 0.5%
EPS growth (YoY) +66.1%
Net debt ₹1.2B FY2026

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

Quality Score breakdown

Overall quality 64/100

Of which business quality 64 · Market factors (momentum, volatility) 54

Profitability 48
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 74
Earnings quality: real cash, not paper profit
Fin. Strength 67
Balance sheet, leverage, solvency risk
Investment 61
Disciplined investing over empire-building
Low Volatility 70
Calm price path (market factor)
Momentum 55
Price trend over the last 3–12 months (market factor)
52W Momentum 34
Distance to the 52-week high (market factor)
Net Issuance 80
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

Oriental Hotels Limited owns, operates, and manages hotels and resorts in India and Hong Kong. The company's hotel portfolio includes the Taj Coromandel, Chennai; Taj Fisherman's Cove Resort & Spa, Chennai; Taj Malabar Resort & Spa, Cochin; Vivanta, Coimbatore; The Gateway Hotel, Pasumalai, Madurai; Gateway, Coonoor; and Vivanta, Old Port Road, Mangalore.

Full company description

Oriental Hotels Limited owns, operates, and manages hotels and resorts in India and Hong Kong. The company's hotel portfolio includes the Taj Coromandel, Chennai; Taj Fisherman's Cove Resort & Spa, Chennai; Taj Malabar Resort & Spa, Cochin; Vivanta, Coimbatore; The Gateway Hotel, Pasumalai, Madurai; Gateway, Coonoor; and Vivanta, Old Port Road, Mangalore. It provides accommodation, restaurant, food, and catering services. Oriental Hotels Limited was incorporated in 1970 and is based in Chennai, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Oriental Hotels Limited reported revenue of ₹4.9B in FY2026 versus ₹2.2B in FY2022, a compound +22.5%/yr. Reported net income was ₹680M in FY2026.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹4.9B
Latest YoY
+11.5%
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.
+7.8%
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.
+33.6%
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.
+6.3%
Revenue +22.5%/yr
FY22 ₹2.2B
FY23 ₹3.9B
FY24 ₹3.9B
FY25 ₹4.4B
FY26 ₹4.9B
Net income
FY22 −₹203M
FY23 ₹543M
FY24 ₹497M
FY25 ₹392M
FY26 ₹680M

ORIENTHOT screens 37% 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). "Oriental Hotels Limited Fair Value". https://www.fairvalue-calculator.com/stock/ORIENTHOT

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 64 · Top 25%
Fair Value upside −37% · Below median
Return on equity (TTM) 9% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 14% · Above median
Operating margin (TTM) 22% · Above median
Revenue growth 5% · Above median
Dividend yield (TTM) 0.5% · Bottom 25%
Debt / equity 0.05× · Lower than median

Valuation Multiples vs Lodging median · lower = cheaper

P/E (TTM) 32.1× · Pricier than median
P/B 3.31× · Pricier than 75% of peers
P/S (TTM) 5.11× · Pricier than 75% of peers
P/FCF 0.3× · Cheaper than median
EV/EBITDA 19.2× · Pricier than 75% of peers

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 23 · sector 19
PAST 38 · sector 11
HEALTH 98 · sector 91
DIVIDEND 9 · 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 Oriental Hotels 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 Oriental Hotels Limited (ORIENTHOT) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹76.97 versus a price of ₹122.35, about −37% (overvalued).
What is the fair value of ORIENTHOT?
Our model-based fair value for Oriental Hotels Limited is ₹76.97 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹122.35.
What is the quality score of ORIENTHOT?
Oriental Hotels Limited has a Quality Score of 64/100. 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 Oriental Hotels Limited (ORIENTHOT)?
Oriental Hotels Limited reported trailing-twelve-month revenue of about ₹4.9B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of ORIENTHOT?
The net profit margin of Oriental Hotels Limited is about 13.8%, meaning it keeps roughly 13.8% of revenue as net income. Based on the latest reported figures.
Does Oriental Hotels Limited pay a dividend?
Oriental Hotels Limited currently shows a dividend yield of about 0.47% relative to its recent price (as of Aug 13, 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 Oriental Hotels 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.