Devyani International Ltd
NSE:DEVYANI

Watchlist Manager
Devyani International Ltd Logo
Devyani International Ltd
NSE:DEVYANI
Watchlist
Price: 133.13 INR -2.55% Market Closed
Market Cap: 164.1B INR
Section:
 

Relative Value

The Relative Value of one DEVYANI stock under the Base Case scenario is 250.35 INR. Compared to the current market price of 133.13 INR, Devyani International Ltd is Undervalued by 47%.

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
Base Case
250.35 INR
Undervaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.1
P/S
P/S
Price to Sales
3.1
vs History
87
vs Industry
18
Median 3Y
5.3
Median 5Y
5.6
Industry
1.4
Forward
2.9
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
1
Median 3Y
125
Median 5Y
115.2
Industry
20
Forward
836.1
More Details
19.6
P/OCF
P/OCF
Price to OCF
19.6
vs History
60
vs Industry
19
Median 3Y
24.2
Median 5Y
21.8
Industry
9.5
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
32
Median 3Y
-179.2
Median 5Y
-214.3
Industry
18.1
More Details
10.6
P/B
P/B
Price to Book Value
10.6
vs History
87
vs Industry
3
Median 3Y
19.1
Median 5Y
19.9
Industry
2.1
More Details
3.6
EV/S
EV/S
Enterprise Value to Sales
3.6
vs History
87
vs Industry
20
Median 3Y
5.9
Median 5Y
6.1
Industry
1.9
Forward
3.3
More Details
5.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.3
vs History
87
vs Industry
28
Median 3Y
8.6
Median 5Y
9.3
Industry
3.7
More Details
23.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
23.2
vs History
87
vs Industry
11
Median 3Y
32.2
Median 5Y
34.2
Industry
10.6
Forward
21.2
More Details
88.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
88.2
vs History
18
vs Industry
6
Median 3Y
82.4
Median 5Y
79.5
Industry
16.4
Forward
69.8
More Details
22.8
EV/OCF
EV/OCF
Enterprise Value to OCF
22.8
vs History
54
vs Industry
20
Median 3Y
27
Median 5Y
24.9
Industry
11.3
More Details
46.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
46.8
vs History
60
vs Industry
13
Median 3Y
59
Median 5Y
53.9
Industry
16.4
More Details
3.5
EV/IC
EV/IC
Enterprise Value to IC
3.5
vs History
87
vs Industry
11
Median 3Y
5.3
Median 5Y
5.6
Industry
1.3
More Details

Multiples Across Competitors

DEVYANI Competitors Multiples
Devyani International Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Devyani International Ltd
NSE:DEVYANI
164.1B INR 3.1 -491 23.2 88.2
US
McDonald's Corp
NYSE:MCD
218.8B USD 8.3 26 17.9 21.1
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
101B USD 2.7 54.4 21 31.3
UK
Compass Group PLC
LSE:CPG
39.8B GBP 0.9 21.3 11.4 14.6
US
Chipotle Mexican Grill Inc
NYSE:CMG
53.2B USD 4.5 34.6 22.5 26.5
US
Yum! Brands Inc
NYSE:YUM
43.2B USD 5.4 29.9 19.2 20.7
CA
Restaurant Brands International Inc
NYSE:QSR
31.4B USD 3.4 34 16.2 18.2
IN
Eternal Ltd
NSE:ETERNAL
2.6T INR 8.1 1 376.2 429.2 -396.8
US
Darden Restaurants Inc
NYSE:DRI
23.3B USD 1.9 20.8 13.7 18.7
CN
MIXUE Group
HKEX:2097
166.9B HKD 0 0 0 0
P/E Multiple
Earnings Growth PEG
IN
Devyani International Ltd
NSE:DEVYANI
Average P/E: 1 053.8
Negative Multiple: -491
189%
N/A
US
McDonald's Corp
NYSE:MCD
26
8%
3.3
JP
DD Holdings Co Ltd
TSE:3073
7 886.9
12%
657.2
US
Starbucks Corp
NASDAQ:SBUX
54.4
31%
1.8
UK
Compass Group PLC
LSE:CPG
21.3
18%
1.2
US
Chipotle Mexican Grill Inc
NYSE:CMG
34.6
8%
4.3
US
Yum! Brands Inc
NYSE:YUM
29.9
12%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
34
12%
2.8
IN
Eternal Ltd
NSE:ETERNAL
1 376.2
102%
13.5
US
Darden Restaurants Inc
NYSE:DRI
20.8
12%
1.7
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Devyani International Ltd
NSE:DEVYANI
Average EV/EBITDA: 436
23.2
16%
1.5
US
McDonald's Corp
NYSE:MCD
17.9
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
21
13%
1.6
UK
Compass Group PLC
LSE:CPG
11.4
16%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
22.5
8%
2.8
US
Yum! Brands Inc
NYSE:YUM
19.2
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16.2
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
429.2
117%
3.7
US
Darden Restaurants Inc
NYSE:DRI
13.7
8%
1.7
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Devyani International Ltd
NSE:DEVYANI
Average EV/EBIT: 554.5
88.2
23%
3.8
US
McDonald's Corp
NYSE:MCD
21.1
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
31.3
18%
1.7
UK
Compass Group PLC
LSE:CPG
14.6
13%
1.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
26.5
7%
3.8
US
Yum! Brands Inc
NYSE:YUM
20.7
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18.2
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -396.8 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
18.7
9%
2.1
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A

See Also

Summary
DEVYANI intrinsic value, competitors valuation, and company profile.
DCF Valuation
DEVYANI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DEVYANI stock valuation using valuation multiples.
Wall Street Estimates
DEVYANI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DEVYANI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 308,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.