First Time Loading...

Devyani International Ltd
NSE:DEVYANI

Watchlist Manager
Devyani International Ltd Logo
Devyani International Ltd
NSE:DEVYANI
Watchlist
Price: 155.5 INR -3.54% Market Closed
Updated: May 13, 2024
Section:
 

Relative Value

The Relative Value of one DEVYANI stock under the Base Case scenario is 251.44 INR. Compared to the current market price of 155.5 INR, Devyani International Ltd is Undervalued by 38%.

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
251.44 INR
Undervaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

5.7
P/S
P/S
Price to Sales
5.7
vs History
74
vs Industry
12
Median 3Y
7.2
Median 5Y
7.2
Industry
1.5
Forward
5.4
More Details
162.4
P/E
P/E
Price to Earnings
162.4
vs History
8
vs Industry
3
Median 3Y
109
Median 5Y
109
Industry
20.4
Forward
144.6
More Details
29.6
P/OCF
P/OCF
Price to OCF
29.6
vs History
31
vs Industry
11
Median 3Y
0
Median 5Y
0
Industry
10.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
1
Median 3Y
0
Median 5Y
0
Industry
19.7
More Details
18.1
P/B
P/B
Price to Book Value
18.1
vs History
74
vs Industry
3
Median 3Y
23
Median 5Y
23
Industry
2.3
More Details
6.2
EV/S
EV/S
Enterprise Value to Sales
6.2
vs History
74
vs Industry
13
Median 3Y
7.7
Median 5Y
7.7
Industry
2
Forward
5.8
More Details
8.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
8.8
vs History
77
vs Industry
20
Median 3Y
11
Median 5Y
11
Industry
4
More Details
33.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
33.3
vs History
71
vs Industry
10
Median 3Y
38.7
Median 5Y
38.7
Industry
11.4
Forward
31.1
More Details
69.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
69.2
vs History
28
vs Industry
7
Median 3Y
66.7
Median 5Y
66.7
Industry
16.9
Forward
67.2
More Details
32
EV/OCF
EV/OCF
Enterprise Value to OCF
32
vs History
28
vs Industry
13
Median 3Y
0
Median 5Y
0
Industry
12.3
More Details
93
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
93
vs History
31
vs Industry
6
Median 3Y
0
Median 5Y
0
Industry
17.3
More Details
7.3
EV/IC
EV/IC
Enterprise Value to IC
7.3
vs History
74
vs Industry
5
Median 3Y
8.9
Median 5Y
8.9
Industry
1.4
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
187.5B INR 5.7 162.4 33.3 69.2
US
McDonald's Corp
NYSE:MCD
198.7B USD 7.7 23.1 16.9 19.8
US
Chipotle Mexican Grill Inc
NYSE:CMG
89B USD 8.7 68.6 43.9 52.5
US
Starbucks Corp
NASDAQ:SBUX
86.2B USD 2.4 20.7 13.9 17.6
UK
Compass Group PLC
LSE:CPG
39.6B GBP 1.3 30.1 14.9 21.2
US
Yum! Brands Inc
NYSE:YUM
38.7B USD 5.5 24 20 21.4
CA
Restaurant Brands International Inc
NYSE:QSR
33.2B USD 4.6 27 19.1 20.8
US
Domino's Pizza Inc
NYSE:DPZ
18B USD 4 33.4 24.3 26.7
US
Darden Restaurants Inc
NYSE:DRI
17.7B USD 1.6 17.1 11.3 15
CN
Yum China Holdings Inc
NYSE:YUMC
14.8B USD 1.3 18 8.2 11.6
CN
Haidilao International Holding Ltd
HKEX:6862
111.8B HKD 2.5 23 11 16.2

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
ALPHA SPREAD
Join more than 136,800+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.