Den Networks Intrinsic Value
Den Networks (DEN) median intrinsic value is ₹35.22 from 8 valuation models (range ₹10–₹76), vs current price ₹25.71 — +37.0% upside (Trading Below Calculated Value), margin of safety 27.0%. Compare with DEN fair value estimate to assess whether the stock is under or overvalued.
DEN Valuation Methods Summary — DCF, Graham Number & P/E
Den Networks intrinsic value across 8 models vs current price ₹25.71 — upside/downside and value range per method. For current market price and key ratios, visit DEN share price.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹48.60 | ₹38.88 - ₹58.32 | +89.0% | EPS: ₹3.24, Sector P/E: 15x |
| Book Value Method | asset | ₹64.28 | ₹57.85 - ₹70.71 | +150.0% | Book Value/Share: ₹80.21, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹24.82 | ₹22.34 - ₹27.30 | -3.5% | Revenue/Share: ₹24.82, P/S: 1.0x |
| EBITDA Multiple Method | earnings | ₹35.22 | ₹31.70 - ₹38.74 | +37.0% | EBITDA: ₹280.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹10.28 | ₹8.22 - ₹12.34 | -60.0% | CF Growth: 5.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹20.74 | ₹18.67 - ₹22.81 | -19.3% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹33.37 | ₹30.03 - ₹36.71 | +29.8% | Revenue Growth: 6.0%, Adj P/E: 10.3x |
| Graham Defensive Method | conservative | ₹76.47 | ₹68.82 - ₹84.12 | +197.4% | EPS: ₹3.24, BVPS: ₹80.21 |
DEN Intrinsic Value vs Market Price — All Valuation Models
Den Networks fair value range ₹10–₹76 vs current market price ₹25.71 across 8 valuation models. Read Den Networks dividend payments for the complete payout history and dividend yield track record.
DEN Intrinsic Value Analysis — Undervalued or Overvalued?
Den Networks median intrinsic value ₹35.22, current price ₹25.71 — Trading Below Calculated Value by 37.0%, margin of safety 27.0%.
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 ₹25.71, this represents a +37.0% variance from our estimated fair value.
The valuation range spans from ₹10.28 to ₹76.47, indicating ₹10.28 - ₹76.47.
Is DEN undervalued or overvalued?
Based on our multi-method analysis, Den Networks (DEN) appears to be trading below calculated value by approximately 37.0%.
DEN Financial Health — Key Ratios vs Industry Benchmarks
Den Networks 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 | 107.48 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 3.8% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 6.0% | 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 |
DEN Cash Flow Quality — Operating & Free Cash Flow
Den Networks 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 2026 | ₹-17 Cr | ₹-17 Cr | Negative Cash Flow | 3/10 |
| 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 |