Danube Industries Intrinsic Value
Danube Industries (DANUBE) median intrinsic value is ₹8.22 from 7 valuation models (range ₹2–₹16), vs current price ₹6.47 — +27.0% upside (Trading Below Calculated Value), margin of safety 21.3%. Read DANUBE dividend growth for the complete payout history and dividend yield track record.
DANUBE Valuation Methods Summary — DCF, Graham Number & P/E
Danube Industries intrinsic value across 7 models vs current price ₹6.47 — upside/downside and value range per method. Analyse Danube Industries ownership structure to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹1.94 | ₹1.55 - ₹2.33 | -70.0% | EPS: ₹0.15, Sector P/E: 12x |
| Book Value Method | asset | ₹16.18 | ₹14.56 - ₹17.80 | +150.1% | Book Value/Share: ₹20.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹12.94 | ₹11.65 - ₹14.23 | +100.0% | Revenue/Share: ₹63.89, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹10.00 | ₹9.00 - ₹11.00 | +54.6% | EBITDA: ₹3.00Cr, EV/EBITDA: 6x |
| PEG Ratio Method | growth | ₹1.94 | ₹1.75 - ₹2.13 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹1.94 | ₹1.75 - ₹2.13 | -70.0% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| Graham Defensive Method | conservative | ₹8.22 | ₹7.40 - ₹9.04 | +27.0% | EPS: ₹0.15, BVPS: ₹20.00 |
DANUBE Intrinsic Value vs Market Price — All Valuation Models
Danube Industries fair value range ₹2–₹16 vs current market price ₹6.47 across 7 valuation models. For current market price and key ratios, visit Danube Industries share price screener.
DANUBE Intrinsic Value Analysis — Undervalued or Overvalued?
Danube Industries median intrinsic value ₹8.22, current price ₹6.47 — Trading Below Calculated Value by 27.0%, margin of safety 21.3%.
What is the intrinsic value of DANUBE?
Based on our comprehensive analysis using 7 different valuation methods, the estimated intrinsic value of Danube Industries (DANUBE) is ₹8.22 (median value). With the current market price of ₹6.47, this represents a +27.0% variance from our estimated fair value.
The valuation range spans from ₹1.94 to ₹16.18, indicating ₹1.94 - ₹16.18.
Is DANUBE undervalued or overvalued?
Based on our multi-method analysis, Danube Industries (DANUBE) appears to be trading below calculated value by approximately 27.0%.
DANUBE Financial Health — Key Ratios vs Industry Benchmarks
Danube Industries 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 | 107.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 2.8% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 2.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.03x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
DANUBE Cash Flow Quality — Operating & Free Cash Flow
Danube Industries 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 2025 | ₹-18 Cr | ₹-18 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹-5 Cr | ₹-5 Cr | Negative Cash Flow | 3/10 |
| March 2023 | ₹-9 Cr | ₹-9 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹-3 Cr | ₹-3 Cr | Negative Cash Flow | 3/10 |
| March 2021 | ₹0 Cr | ₹0 Cr | Negative Cash Flow | 3/10 |