Devyani International Intrinsic Value
Devyani International (DEVYANI) median intrinsic value is ₹236.94 from 4 valuation models (range ₹116–₹296), vs current price ₹118.47 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Also explore DEVYANI price trends to track price trends across different timeframes.
DEVYANI Valuation Methods Summary — DCF, Graham Number & P/E
Devyani International intrinsic value across 4 models vs current price ₹118.47 — upside/downside and value range per method. Browse DEVYANI financial statements for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹115.87 | ₹104.28 - ₹127.46 | -2.2% | Book Value/Share: ₹115.87, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹236.94 | ₹213.25 - ₹260.63 | +100.0% | Revenue/Share: ₹456.86, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹236.94 | ₹213.25 - ₹260.63 | +100.0% | EBITDA: ₹780.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹296.18 | ₹236.94 - ₹355.42 | +150.0% | CF Growth: 15.0%, Discount: 15% |
DEVYANI Intrinsic Value vs Market Price — All Valuation Models
Devyani International fair value range ₹116–₹296 vs current market price ₹118.47 across 4 valuation models. For current market price and key ratios, visit Devyani International share price screener.
DEVYANI Intrinsic Value Analysis — Undervalued or Overvalued?
Devyani International median intrinsic value ₹236.94, current price ₹118.47 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of DEVYANI?
Based on our comprehensive analysis using 4 different valuation methods, the estimated intrinsic value of Devyani International (DEVYANI) is ₹236.94 (median value). With the current market price of ₹118.47, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹115.87 to ₹296.18, indicating ₹115.87 - ₹296.18.
Is DEVYANI undervalued or overvalued?
Based on our multi-method analysis, Devyani International (DEVYANI) appears to be trading below calculated value by approximately 100.0%.
DEVYANI Financial Health — Key Ratios vs Industry Benchmarks
Devyani International 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 | 0.17 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | -6.8% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 14.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.04x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
DEVYANI Cash Flow Quality — Operating & Free Cash Flow
Devyani International 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 | ₹900 Cr | ₹670 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹766 Cr | ₹-10 Cr | Positive Operating Cash Flow | 6/10 |
| March 2023 | ₹637 Cr | ₹463 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹451 Cr | ₹264 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹240 Cr | ₹63 Cr | Positive Free Cash Flow | 7/10 |