Danlaw Technologies Intrinsic Value
Danlaw Technologies (DANLAW) median intrinsic value is ₹226.81 from 9 valuation models (range ₹151–₹378), vs current price ₹756.05 — -70.0% downside (Trading Above Calculated Value), margin of safety -100.0%. For current market price and key ratios, visit Danlaw Technologies share price chart.
DANLAW Valuation Methods Summary — DCF, Graham Number & P/E
Danlaw Technologies intrinsic value across 9 models vs current price ₹756.05 — upside/downside and value range per method. Browse DANLAW quarterly financials for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹226.81 | ₹181.45 - ₹272.17 | -70.0% | EPS: ₹11.92, Sector P/E: 12x |
| Book Value Method | asset | ₹151.21 | ₹136.09 - ₹166.33 | -80.0% | Book Value/Share: ₹72.50, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹304.00 | ₹273.60 - ₹334.40 | -59.8% | Revenue/Share: ₹380.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹302.42 | ₹272.18 - ₹332.66 | -60.0% | EBITDA: ₹16.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹302.42 | ₹241.94 - ₹362.90 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹226.81 | ₹204.13 - ₹249.49 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹226.81 | ₹204.13 - ₹249.49 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹378.02 | ₹340.22 - ₹415.82 | -50.0% | ROE: 13.8%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹226.81 | ₹204.13 - ₹249.49 | -70.0% | EPS: ₹11.92, BVPS: ₹72.50 |
DANLAW Intrinsic Value vs Market Price — All Valuation Models
Danlaw Technologies fair value range ₹151–₹378 vs current market price ₹756.05 across 9 valuation models. Compare with Danlaw Technologies value estimation to assess whether the stock is under or overvalued.
DANLAW Intrinsic Value Analysis — Undervalued or Overvalued?
Danlaw Technologies median intrinsic value ₹226.81, current price ₹756.05 — Trading Above Calculated Value by 70.0%, margin of safety -100.0%.
What is the intrinsic value of DANLAW?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Danlaw Technologies (DANLAW) is ₹226.81 (median value). With the current market price of ₹756.05, this represents a -70.0% variance from our estimated fair value.
The valuation range spans from ₹151.21 to ₹378.02, indicating ₹151.21 - ₹378.02.
Is DANLAW undervalued or overvalued?
Based on our multi-method analysis, Danlaw Technologies (DANLAW) appears to be trading above calculated value by approximately 70.0%.
DANLAW Financial Health — Key Ratios vs Industry Benchmarks
Danlaw Technologies 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 | 1.93 | Industry Standard: 2.0+ | Above 1.5 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 3.07 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 13.8% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 9.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.71x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
DANLAW Cash Flow Quality — Operating & Free Cash Flow
Danlaw Technologies 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 2022 | ₹6 Cr | ₹2 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹0 Cr | ₹-5 Cr | Negative Cash Flow | 3/10 |
| March 2020 | ₹8 Cr | ₹3 Cr | Positive Free Cash Flow | 7/10 |
| March 2019 | ₹12 Cr | ₹5 Cr | Positive Free Cash Flow | 7/10 |
| March 2018 | ₹-4 Cr | ₹-7 Cr | Negative Cash Flow | 3/10 |