Dev Accelerator Intrinsic Value
DEVX • Commercial Services
Current Stock Price
₹30.82
Primary Intrinsic Value
₹12.48
Market Cap
₹52.4 Cr
+5.0%
Upside
Median Value
₹32.35
Value Range
₹9 - ₹77
Assessment
Trading Near Calculated Value
Safety Margin
4.7%
DEVX Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹12.48 | ₹9.98 - ₹14.98 | -59.5% | EPS: ₹1.04, Sector P/E: 12x |
| Book Value Method | asset | ₹32.35 | ₹29.12 - ₹35.59 | +5.0% | Book Value/Share: ₹32.35, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹61.64 | ₹55.48 - ₹67.80 | +100.0% | Revenue/Share: ₹129.41, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹61.64 | ₹55.48 - ₹67.80 | +100.0% | EBITDA: ₹116.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹77.05 | ₹61.64 - ₹92.46 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹9.25 | ₹8.33 - ₹10.18 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹9.25 | ₹8.33 - ₹10.18 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹56.47 | ₹50.82 - ₹62.12 | +83.2% | ROE: 14.5%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹27.51 | ₹24.76 - ₹30.26 | -10.7% | EPS: ₹1.04, BVPS: ₹32.35 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
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 ₹30.82, this represents a +5.0% variance from our estimated fair value.
The valuation range spans from ₹9.25 to ₹77.05, indicating ₹9.25 - ₹77.05.
Is DEVX undervalued or overvalued?
Based on our multi-method analysis, Dev Accelerator (DEVX) appears to be trading near calculated value by approximately 5.0%.
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 |
| 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 |