Danube Industries Intrinsic Value
Danube Industries (DANUBE) median intrinsic value is ₹9.22 from 7 valuation models (range ₹1–₹12), vs current price ₹4.95 — +86.3% upside (Trading Below Calculated Value), margin of safety 46.3%. For current market price and key ratios, visit Danube Industries share price chart.
DANUBE Valuation Methods Summary — DCF, Graham Number & P/E
Danube Industries intrinsic value across 7 models vs current price ₹4.95 — upside/downside and value range per method. Browse DANUBE income statement for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹2.40 | ₹1.92 - ₹2.88 | -51.5% | EPS: ₹0.20, Sector P/E: 12x |
| Book Value Method | asset | ₹12.38 | ₹11.14 - ₹13.62 | +150.1% | Book Value/Share: ₹18.89, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹9.90 | ₹8.91 - ₹10.89 | +100.0% | Revenue/Share: ₹67.22, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹9.90 | ₹8.91 - ₹10.89 | +100.0% | EBITDA: ₹4.00Cr, EV/EBITDA: 6x |
| PEG Ratio Method | growth | ₹1.49 | ₹1.34 - ₹1.64 | -69.9% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹1.72 | ₹1.55 - ₹1.89 | -65.3% | Revenue Growth: 15.0%, Adj P/E: 8.6x |
| Graham Defensive Method | conservative | ₹9.22 | ₹8.30 - ₹10.14 | +86.3% | EPS: ₹0.20, BVPS: ₹18.89 |
DANUBE Intrinsic Value vs Market Price — All Valuation Models
Danube Industries fair value range ₹1–₹12 vs current market price ₹4.95 across 7 valuation models. Compare with Danube Industries value estimation to assess whether the stock is under or overvalued.
DANUBE Intrinsic Value Analysis — Undervalued or Overvalued?
Danube Industries median intrinsic value ₹9.22, current price ₹4.95 — Trading Below Calculated Value by 86.3%, margin of safety 46.3%.
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 ₹9.22 (median value). With the current market price of ₹4.95, this represents a +86.3% variance from our estimated fair value.
The valuation range spans from ₹1.49 to ₹12.38, indicating ₹1.49 - ₹12.38.
Is DANUBE undervalued or overvalued?
Based on our multi-method analysis, Danube Industries (DANUBE) appears to be trading below calculated value by approximately 86.3%.
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 | 59.00 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.88 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 2.9% | 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 | 1.89x | 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 |