Dev Accelerator Intrinsic Value
Dev Accelerator intrinsic value. Dev Accelerator (DEVX) median intrinsic value is ₹75.70 from 9 valuation models (range ₹25–₹95), vs current price ₹37.85 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. For current market price and key ratios, visit Dev Accelerator screener.
DEVX Valuation Methods Summary — DCF, Graham Number & P/E
Dev Accelerator intrinsic value across 9 models vs current price ₹37.85 — upside/downside and value range per method. Compare with DEVX fundamental valuation to assess whether the stock is under or overvalued.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹47.04 | ₹37.63 - ₹56.45 | +24.3% | EPS: ₹3.92, Sector P/E: 12x |
| Book Value Method | asset | ₹84.55 | ₹76.09 - ₹93.01 | +123.4% | Book Value/Share: ₹84.55, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹75.70 | ₹68.13 - ₹83.27 | +100.0% | Revenue/Share: ₹114.55, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹75.70 | ₹68.13 - ₹83.27 | +100.0% | EBITDA: ₹140.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹94.62 | ₹75.70 - ₹113.54 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹25.09 | ₹22.58 - ₹27.60 | -33.7% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹32.30 | ₹29.07 - ₹35.53 | -14.7% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹75.70 | ₹68.13 - ₹83.27 | +100.0% | ROE: 17.2%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹86.35 | ₹77.72 - ₹94.98 | +128.1% | EPS: ₹3.92, BVPS: ₹84.55 |
DEVX Intrinsic Value vs Market Price — All Valuation Models
Dev Accelerator fair value range ₹25–₹95 vs current market price ₹37.85 across 9 valuation models. Read DEVX dividend growth for the complete payout history and dividend yield track record.
DEVX Intrinsic Value Analysis — Undervalued or Overvalued?
Dev Accelerator median intrinsic value ₹75.70, current price ₹37.85 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of DEVX?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Dev Accelerator (DEVX) is ₹75.70 (median value). With the current market price of ₹37.85, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹25.09 to ₹94.62, indicating ₹25.09 - ₹94.62.
Is DEVX undervalued or overvalued?
Based on our multi-method analysis, Dev Accelerator (DEVX) appears to be trading below calculated value by approximately 100.0%.
DEVX Financial Health — Key Ratios vs Industry Benchmarks
Dev Accelerator 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 |
|---|---|---|---|---|
| Current Ratio | 0.65 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 17.2% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 53.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.39x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
DEVX Cash Flow Quality — Operating & Free Cash Flow
Dev Accelerator 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 | ₹90 Cr | ₹30 Cr | Positive Free Cash Flow | 7/10 |
| March 2025 | ₹94 Cr | ₹61 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹8 Cr | ₹-13 Cr | Positive Operating Cash Flow | 6/10 |
| March 2023 | ₹27 Cr | ₹15 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹14 Cr | ₹10 Cr | Positive Free Cash Flow | 8/10 |