De Nora Intrinsic Value
De Nora (DENORA) median intrinsic value is ₹294.00 from 9 valuation models (range ₹221–₹369), vs current price ₹737.75 — -60.1% downside (Trading Above Calculated Value), margin of safety -100.0%. For current market price and key ratios, visit DENORA share price.
DENORA Valuation Methods Summary — DCF, Graham Number & P/E
De Nora intrinsic value across 9 models vs current price ₹737.75 — upside/downside and value range per method. Browse DENORA balance sheet details for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹294.00 | ₹235.20 - ₹352.80 | -60.1% | EPS: ₹24.50, Sector P/E: 12x |
| Book Value Method | asset | ₹240.00 | ₹216.00 - ₹264.00 | -67.5% | Book Value/Share: ₹240.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹221.32 | ₹199.19 - ₹243.45 | -70.0% | Revenue/Share: ₹254.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹295.10 | ₹265.59 - ₹324.61 | -60.0% | EBITDA: ₹20.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹295.10 | ₹236.08 - ₹354.12 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹221.32 | ₹199.19 - ₹243.45 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹221.32 | ₹199.19 - ₹243.45 | -70.0% | Revenue Growth: 14.1%, Adj P/E: 8.6x |
| ROE Based Valuation | profitability | ₹368.88 | ₹331.99 - ₹405.77 | -50.0% | ROE: 10.8%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹363.73 | ₹327.36 - ₹400.10 | -50.7% | EPS: ₹24.50, BVPS: ₹240.00 |
DENORA Intrinsic Value vs Market Price — All Valuation Models
De Nora fair value range ₹221–₹369 vs current market price ₹737.75 across 9 valuation models. Compare with De Nora value estimation to assess whether the stock is under or overvalued.
DENORA Intrinsic Value Analysis — Undervalued or Overvalued?
De Nora median intrinsic value ₹294.00, current price ₹737.75 — Trading Above Calculated Value by 60.1%, 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 ₹294.00 (median value). With the current market price of ₹737.75, this represents a -60.1% variance from our estimated fair value.
The valuation range spans from ₹221.32 to ₹368.88, indicating ₹221.32 - ₹368.88.
Is DENORA undervalued or overvalued?
Based on our multi-method analysis, De Nora (DENORA) appears to be trading above calculated value by approximately 60.1%.
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 | 10.8% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 13.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.89x | 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 |