De Nora Intrinsic Value
De Nora (DENORA) median intrinsic value is ₹276.00 from 9 valuation models (range ₹240–₹426), vs current price ₹851.05 — -67.6% downside (Trading Above Calculated Value), margin of safety -100.0%. Read De Nora dividend policy for the complete payout history and dividend yield track record.
DENORA Valuation Methods Summary — DCF, Graham Number & P/E
De Nora intrinsic value across 9 models vs current price ₹851.05 — upside/downside and value range per method. Analyse De Nora ownership pattern to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹276.00 | ₹220.80 - ₹331.20 | -67.6% | EPS: ₹23.00, Sector P/E: 12x |
| Book Value Method | asset | ₹240.00 | ₹216.00 - ₹264.00 | -71.8% | Book Value/Share: ₹240.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹255.31 | ₹229.78 - ₹280.84 | -70.0% | Revenue/Share: ₹246.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹340.42 | ₹306.38 - ₹374.46 | -60.0% | EBITDA: ₹18.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹340.42 | ₹272.34 - ₹408.50 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹255.31 | ₹229.78 - ₹280.84 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹255.31 | ₹229.78 - ₹280.84 | -70.0% | Revenue Growth: 12.4%, Adj P/E: 8.5x |
| ROE Based Valuation | profitability | ₹425.52 | ₹382.97 - ₹468.07 | -50.0% | ROE: 10.0%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹352.42 | ₹317.18 - ₹387.66 | -58.6% | EPS: ₹23.00, BVPS: ₹240.00 |
DENORA Intrinsic Value vs Market Price — All Valuation Models
De Nora fair value range ₹240–₹426 vs current market price ₹851.05 across 9 valuation models. For current market price and key ratios, visit De Nora share price today.
DENORA Intrinsic Value Analysis — Undervalued or Overvalued?
De Nora median intrinsic value ₹276.00, current price ₹851.05 — Trading Above Calculated Value by 67.6%, margin of safety -100.0%.
What is the intrinsic value of DENORA?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of De Nora (DENORA) is ₹276.00 (median value). With the current market price of ₹851.05, this represents a -67.6% variance from our estimated fair value.
The valuation range spans from ₹240.00 to ₹425.52, indicating ₹240.00 - ₹425.52.
Is DENORA undervalued or overvalued?
Based on our multi-method analysis, De Nora (DENORA) appears to be trading above calculated value by approximately 67.6%.
DENORA Financial Health — Key Ratios vs Industry Benchmarks
De Nora 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 |
|---|---|---|---|---|
| Return on Equity | 10.0% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 8.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.87x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
DENORA Cash Flow Quality — Operating & Free Cash Flow
De Nora 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 | ₹3 Cr | ₹3 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹16 Cr | ₹9 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹14 Cr | ₹2 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹12 Cr | ₹4 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹16 Cr | ₹16 Cr | Positive Free Cash Flow | 8/10 |