Dev Accelerator Intrinsic Value
DEVX Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹12.52 | ₹10.02 - ₹15.02 | -70.0% | EPS: ₹1.04, Sector P/E: 12x |
| Book Value Method | asset | ₹32.35 | ₹29.12 - ₹35.59 | -22.5% | Book Value/Share: ₹32.35, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹83.48 | ₹75.13 - ₹91.83 | +100.0% | Revenue/Share: ₹129.41, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹83.48 | ₹75.13 - ₹91.83 | +100.0% | EBITDA: ₹116.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹104.35 | ₹83.48 - ₹125.22 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹12.52 | ₹11.27 - ₹13.77 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹12.52 | ₹11.27 - ₹13.77 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹56.47 | ₹50.82 - ₹62.12 | +35.3% | ROE: 14.5%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹27.51 | ₹24.76 - ₹30.26 | -34.1% | EPS: ₹1.04, BVPS: ₹32.35 |
Want to compare with current market value? Check DEVX share price latest .
Valuation Comparison Chart
DEVX Intrinsic Value Analysis
What is the intrinsic value of DEVX?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Dev Accelerator (DEVX) is ₹32.35 (median value). With the current market price of ₹41.74, this represents a -22.5% variance from our estimated fair value.
The valuation range spans from ₹12.52 to ₹104.35, indicating ₹12.52 - ₹104.35.
Is DEVX undervalued or overvalued?
Based on our multi-method analysis, Dev Accelerator (DEVX) appears to be trading above calculated value by approximately 22.5%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 0.31 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 9.82 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 14.5% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 51.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.41x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Dev Accelerator
Additional stock information and data for DEVX
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹94 Cr | ₹75 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹8 Cr | ₹-13 Cr | Positive Operating Cash Flow | 6/10 |
| March 2023 | ₹27 Cr | ₹15 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹14 Cr | ₹10 Cr | Positive Free Cash Flow | 8/10 |