Devyani International Ltd
NSE:DEVYANI

Watchlist Manager
Devyani International Ltd Logo
Devyani International Ltd
NSE:DEVYANI
Watchlist
Price: 143.65 INR -2.99%
Market Cap: 177.1B INR

Relative Value

The Relative Value of one DEVYANI stock under the Base Case scenario is hidden INR. Compared to the current market price of 143.65 INR, Devyani International Ltd is hidden .

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.

DEVYANI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
18
Median 3Y
5.3
Median 5Y
5.6
Industry
1.4
Forward
3.1
vs History
vs Industry
1
Median 3Y
125
Median 5Y
115.2
Industry
20.1
Forward
898.9
vs History
49
vs Industry
19
Median 3Y
24.2
Median 5Y
22.5
Industry
9.5
vs History
vs Industry
32
Median 3Y
-179.2
Median 5Y
-223.3
Industry
18.2
vs History
85
vs Industry
3
Median 3Y
19.1
Median 5Y
19.9
Industry
2.1
vs History
85
vs Industry
20
Median 3Y
5.9
Median 5Y
6.1
Industry
1.9
Forward
3.5
vs History
85
vs Industry
28
Median 3Y
8.6
Median 5Y
9.3
Industry
3.8
vs History
83
vs Industry
11
Median 3Y
32.2
Median 5Y
34.2
Industry
10.6
Forward
22.5
vs History
9
vs Industry
6
Median 3Y
82.4
Median 5Y
79.5
Industry
16.5
Forward
74.4
vs History
49
vs Industry
20
Median 3Y
27
Median 5Y
24.9
Industry
11.3
vs History
56
vs Industry
13
Median 3Y
59
Median 5Y
53.9
Industry
16.3
vs History
85
vs Industry
11
Median 3Y
5.3
Median 5Y
5.6
Industry
1.3

Multiples Across Competitors

DEVYANI Competitors Multiples
Devyani International 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
Devyani International Ltd
NSE:DEVYANI
176.4B INR 3.4 -529.8 24.7 93.9
US
McDonald's Corp
NYSE:MCD
216B USD 8.2 25.7 17.7 20.9
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
95.5B USD 2.6 51.4 19.9 29.8
UK
Compass Group PLC
LSE:CPG
39.6B GBP 0.9 21.2 11.4 14.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
49.7B USD 4.2 32.3 21 24.7
US
Yum! Brands Inc
NYSE:YUM
41.8B USD 5.2 28.9 18.7 20.1
CA
Restaurant Brands International Inc
NYSE:QSR
30.8B USD 3.3 33.4 16 18
IN
Eternal Ltd
NSE:ETERNAL
2.6T INR 8 1 361 424.5 -392.4
US
Darden Restaurants Inc
NYSE:DRI
21.8B USD 1.7 19.4 12 16.5
CN
MIXUE Group
HKEX:2097
154.4B HKD 0 0 0 0
P/E Multiple
Earnings Growth PEG
IN
Devyani International Ltd
NSE:DEVYANI
Average P/E: 1 051.1
Negative Multiple: -529.8
189%
N/A
US
McDonald's Corp
NYSE:MCD
25.7
8%
3.2
JP
DD Holdings Co Ltd
TSE:3073
7 886.9
12%
657.2
US
Starbucks Corp
NASDAQ:SBUX
51.4
31%
1.7
UK
Compass Group PLC
LSE:CPG
21.2
18%
1.2
US
Chipotle Mexican Grill Inc
NYSE:CMG
32.3
8%
4
US
Yum! Brands Inc
NYSE:YUM
28.9
12%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
33.4
12%
2.8
IN
Eternal Ltd
NSE:ETERNAL
1 361
102%
13.3
US
Darden Restaurants Inc
NYSE:DRI
19.4
12%
1.6
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Devyani International Ltd
NSE:DEVYANI
Average EV/EBIT: 554.4
93.9
23%
4.1
US
McDonald's Corp
NYSE:MCD
20.9
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
29.8
18%
1.7
UK
Compass Group PLC
LSE:CPG
14.5
13%
1.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
24.7
7%
3.5
US
Yum! Brands Inc
NYSE:YUM
20.1
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
18
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -392.4 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
16.5
9%
1.8
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A