De Nora Intrinsic Value
De Nora (DENORA) median intrinsic value is ₹240.00 from 9 valuation models (range ₹213–₹355), vs current price ₹710.35 — -66.2% downside (Trading Above Calculated Value), margin of safety -100.0%. Also explore DENORA share price history to track price trends across different timeframes.
DENORA Valuation Methods Summary — DCF, Graham Number & P/E
De Nora intrinsic value across 9 models vs current price ₹710.35 — upside/downside and value range per method. For current market price and key ratios, visit De Nora share price today.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹213.10 | ₹170.48 - ₹255.72 | -70.0% | EPS: ₹17.06, Sector P/E: 12x |
| Book Value Method | asset | ₹240.00 | ₹216.00 - ₹264.00 | -66.2% | Book Value/Share: ₹240.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹213.10 | ₹191.79 - ₹234.41 | -70.0% | Revenue/Share: ₹244.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹284.14 | ₹255.73 - ₹312.55 | -60.0% | EBITDA: ₹7.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹284.14 | ₹227.31 - ₹340.97 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹213.10 | ₹191.79 - ₹234.41 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹213.10 | ₹191.79 - ₹234.41 | -70.0% | Revenue Growth: 12.9%, Adj P/E: 8.5x |
| ROE Based Valuation | profitability | ₹355.18 | ₹319.66 - ₹390.70 | -50.0% | ROE: 6.7%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹303.52 | ₹273.17 - ₹333.87 | -57.3% | EPS: ₹17.06, BVPS: ₹240.00 |
DENORA Intrinsic Value vs Market Price — All Valuation Models
De Nora fair value range ₹213–₹355 vs current market price ₹710.35 across 9 valuation models. Browse DENORA balance sheet details for revenue, profit, balance sheet and cash flow data.
DENORA Intrinsic Value Analysis — Undervalued or Overvalued?
De Nora median intrinsic value ₹240.00, current price ₹710.35 — Trading Above Calculated Value by 66.2%, 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 ₹240.00 (median value). With the current market price of ₹710.35, this represents a -66.2% variance from our estimated fair value.
The valuation range spans from ₹213.10 to ₹355.18, indicating ₹213.10 - ₹355.18.
Is DENORA undervalued or overvalued?
Based on our multi-method analysis, De Nora (DENORA) appears to be trading above calculated value by approximately 66.2%.
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 | 6.7% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 5.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.86x | 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 |