Danube Industries Intrinsic Value
Danube Industries (DANUBE) median intrinsic value is ₹6.71 from 7 valuation models (range ₹2–₹13), vs current price ₹5.33 — +25.9% upside (Trading Below Calculated Value), margin of safety 20.6%. See DANUBE book value comparison to compare market price against book value per share.
DANUBE Valuation Methods Summary — DCF, Graham Number & P/E
Danube Industries intrinsic value across 7 models vs current price ₹5.33 — upside/downside and value range per method. Check DANUBE company valuation to track the company's total market size over time.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹1.60 | ₹1.28 - ₹1.92 | -70.0% | EPS: ₹0.10, Sector P/E: 12x |
| Book Value Method | asset | ₹13.32 | ₹11.99 - ₹14.65 | +149.9% | Book Value/Share: ₹20.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹10.66 | ₹9.59 - ₹11.73 | +100.0% | Revenue/Share: ₹60.56, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹10.66 | ₹9.59 - ₹11.73 | +100.0% | EBITDA: ₹5.00Cr, EV/EBITDA: 6x |
| PEG Ratio Method | growth | ₹1.60 | ₹1.44 - ₹1.76 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹1.60 | ₹1.44 - ₹1.76 | -70.0% | Revenue Growth: 12.1%, Adj P/E: 8.5x |
| Graham Defensive Method | conservative | ₹6.71 | ₹6.04 - ₹7.38 | +25.9% | EPS: ₹0.10, BVPS: ₹20.00 |
DANUBE Intrinsic Value vs Market Price — All Valuation Models
Danube Industries fair value range ₹2–₹13 vs current market price ₹5.33 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 ₹6.71, current price ₹5.33 — Trading Below Calculated Value by 25.9%, margin of safety 20.6%.
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 ₹6.71 (median value). With the current market price of ₹5.33, this represents a +25.9% variance from our estimated fair value.
The valuation range spans from ₹1.60 to ₹13.32, indicating ₹1.60 - ₹13.32.
Is DANUBE undervalued or overvalued?
Based on our multi-method analysis, Danube Industries (DANUBE) appears to be trading below calculated value by approximately 25.9%.
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 | 3.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.97x | Industry Standard: 1.0x+ | Above 0.5x | 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 |