De Nora Intrinsic Value
De Nora intrinsic value. De Nora (DENORA) median intrinsic value is ₹276.00 from 10 valuation models (range ₹219–₹366), vs current price ₹731.65 — -62.3% downside (Trading Above Calculated Value), margin of safety -100.0%. Read De Nora dividend policy for the complete payout history and dividend yield track record.
DENORA Valuation Methods Summary — DCF, Graham Number & P/E
De Nora intrinsic value across 10 models vs current price ₹731.65 — upside/downside and value range per method. Compare with De Nora value estimation to assess whether the stock is under or overvalued.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹276.00 | ₹220.80 - ₹331.20 | -62.3% | EPS: ₹23.00, Sector P/E: 12x |
| Book Value Method | asset | ₹258.00 | ₹232.20 - ₹283.80 | -64.7% | Book Value/Share: ₹258.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹219.49 | ₹197.54 - ₹241.44 | -70.0% | Revenue/Share: ₹246.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹292.66 | ₹263.39 - ₹321.93 | -60.0% | EBITDA: ₹18.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹292.66 | ₹234.13 - ₹351.19 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹219.49 | ₹197.54 - ₹241.44 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹219.49 | ₹197.54 - ₹241.44 | -70.0% | Revenue Growth: 12.4%, Adj P/E: 8.5x |
| ROE Based Valuation | profitability | ₹365.82 | ₹329.24 - ₹402.40 | -50.0% | ROE: 9.3%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹365.40 | ₹328.86 - ₹401.94 | -50.1% | EPS: ₹23.00, BVPS: ₹258.00 |
| Dividend Yield Method | dividend | ₹219.49 | ₹197.54 - ₹241.44 | -70.0% | DPS: ₹4.00, Target Yield: 3.5% |
DENORA Intrinsic Value vs Market Price — All Valuation Models
De Nora fair value range ₹219–₹366 vs current market price ₹731.65 across 10 valuation models. For current market price and key ratios, visit De Nora share price today.
DENORA Intrinsic Value Analysis — Undervalued or Overvalued?
De Nora median intrinsic value ₹276.00, current price ₹731.65 — Trading Above Calculated Value by 62.3%, margin of safety -100.0%.
What is the intrinsic value of DENORA?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of De Nora (DENORA) is ₹276.00 (median value). With the current market price of ₹731.65, this represents a -62.3% variance from our estimated fair value.
The valuation range spans from ₹219.49 to ₹365.82, indicating ₹219.49 - ₹365.82.
Is DENORA undervalued or overvalued?
Based on our multi-method analysis, De Nora (DENORA) appears to be trading above calculated value by approximately 62.3%.
DENORA Financial Health — Key Ratios vs Industry Benchmarks
De Nora financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Return on Equity | 9.3% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 8.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.77x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
DENORA Cash Flow Quality — Operating & Free Cash Flow
De Nora operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2026 | ₹12 Cr | ₹11 Cr | Positive Free Cash Flow | 8/10 |
| March 2025 | ₹3 Cr | ₹3 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹16 Cr | ₹9 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹14 Cr | ₹2 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹12 Cr | ₹4 Cr | Positive Free Cash Flow | 7/10 |