Den Networks Intrinsic Value
DEN Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹44.40 | ₹35.52 - ₹53.28 | +38.8% | EPS: ₹2.96, Sector P/E: 15x |
| Book Value Method | asset | ₹76.73 | ₹69.06 - ₹84.40 | +139.9% | Book Value/Share: ₹76.73, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹24.57 | ₹22.11 - ₹27.03 | -23.2% | Revenue/Share: ₹24.57, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹35.22 | ₹31.70 - ₹38.74 | +10.1% | EBITDA: ₹280.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹12.79 | ₹10.23 - ₹15.35 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹18.94 | ₹17.05 - ₹20.83 | -40.8% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹30.49 | ₹27.44 - ₹33.54 | -4.7% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
| Graham Defensive Method | conservative | ₹71.49 | ₹64.34 - ₹78.64 | +123.5% | EPS: ₹2.96, BVPS: ₹76.73 |
Want to compare with current market value? Check DEN share price latest .
Valuation Comparison Chart
DEN Intrinsic Value Analysis
What is the intrinsic value of DEN?
Based on our comprehensive analysis using 8 different valuation methods, the estimated intrinsic value of Den Networks (DEN) is ₹35.22 (median value). With the current market price of ₹31.98, this represents a +10.1% variance from our estimated fair value.
The valuation range spans from ₹12.79 to ₹76.73, indicating ₹12.79 - ₹76.73.
Is DEN undervalued or overvalued?
Based on our multi-method analysis, Den Networks (DEN) appears to be trading below median value by approximately 10.1%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 89.76 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.13 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 3.8% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 7.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.28x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Den Networks
Additional stock information and data for DEN
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹18 Cr | ₹7 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹84 Cr | ₹51 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹139 Cr | ₹112 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹129 Cr | ₹0 Cr | Positive Operating Cash Flow | 6/10 |
| March 2021 | ₹218 Cr | ₹38 Cr | Positive Free Cash Flow | 7/10 |