DEN Networks Ltd
NSE:DEN

Watchlist Manager
DEN Networks Ltd Logo
DEN Networks Ltd
NSE:DEN
Watchlist
Price: 31.38 INR 0.51% Market Closed
Market Cap: 15B INR

Relative Value

The Relative Value of one DEN stock under the Base Case scenario is 39.01 INR. Compared to the current market price of 31.38 INR, DEN Networks Ltd is Undervalued by 20%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DEN Relative Value
Base Case
39.01 INR
Undervaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
43
Median 3Y
1.8
Median 5Y
1.8
Industry
1.5
vs History
92
vs Industry
40
Median 3Y
9.7
Median 5Y
11.3
Industry
17.2
vs History
4
vs Industry
8
Median 3Y
30.2
Median 5Y
14.9
Industry
11.1
vs History
vs Industry
5
Median 3Y
34.1
Median 5Y
34.9
Industry
15.4
vs History
95
vs Industry
75
Median 3Y
0.6
Median 5Y
0.7
Industry
1.8
vs History
vs Industry
71
Median 3Y
-0.9
Median 5Y
-0.6
Industry
1.6
vs History
vs Industry
85
Median 3Y
0
Median 5Y
0
Industry
3.5
vs History
vs Industry
19
Median 3Y
-6.1
Median 5Y
-4.1
Industry
8.9
vs History
0
vs Industry
26
Median 3Y
-19.1
Median 5Y
-14.5
Industry
12.7
vs History
vs Industry
14
Median 3Y
-8.6
Median 5Y
-6.1
Industry
10.5
vs History
17
vs Industry
4
Median 3Y
7.6
Median 5Y
0.1
Industry
12.7
vs History
vs Industry
79
Median 3Y
-0.7
Median 5Y
-0.7
Industry
1.4

Multiples Across Competitors

DEN Competitors Multiples
DEN Networks Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
DEN Networks Ltd
NSE:DEN
15B INR 1.5 7.8 -19.4 443.1
US
Comcast Corp
NASDAQ:CMCSA
108B USD 0.9 4.8 5 8.6
ZA
MultiChoice Group Ltd
JSE:MCG
52.9B Zac 0 0 0 0
US
Liberty Media Corp
NASDAQ:FWONA
30.4B USD 7.5 136.9 39.4 67.9
US
Charter Communications Inc
NASDAQ:CHTR
27.1B USD 0.5 5.1 5.5 9.1
CN
China Satellite Communications Co Ltd
SSE:601698
150.9B CNY 57.3 581.9 625.1 625.1
CA
Shaw Communications Inc
TSX:SJR.B
20.2B CAD 3.7 27.5 10 19.7
BE
Telenet Group Holding NV
F:T4I
11.7B EUR 4.3 13.8 12.2 34.7
DE
Kabel Deutschland Holding AG
XHAM:KD8
8.3B EUR 3.8 30.5 11.2 21.8
CA
Quebecor Inc
TSX:QBR.B
11.9B CAD 2.1 14.5 7.7 12.3
US
Sirius XM Holdings Inc
NASDAQ:SIRI
6.9B USD 0.8 7 6.5 8.2