Devyani International Ltd
NSE:DEVYANI

Watchlist Manager
Devyani International Ltd Logo
Devyani International Ltd
NSE:DEVYANI
Watchlist
Price: 176.97 INR -0.86% Market Closed
Market Cap: 213.5B INR

Intrinsic Value

The intrinsic value of one DEVYANI stock under the Base Case scenario is 150.47 INR. Compared to the current market price of 176.97 INR, Devyani International Ltd is Overvalued by 15%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DEVYANI Intrinsic Value
150.47 INR
Overvaluation 15%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Devyani International Ltd

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
DEVYANI
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for DEVYANI cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Devyani International Ltd
NSE:DEVYANI
IN
Hotels, Restaurants & Leisure
Market Cap
213.5B INR
IPO
Aug 16, 2021
IN
Hotels, Restaurants & Leisure
Market Cap
213.5B INR
IPO
Aug 16, 2021
Price
₹false
EPS
₹false
Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Devyani International Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Devyani International Ltd

Current Assets 5.4B
Cash & Short-Term Investments 2.7B
Receivables 550.4m
Other Current Assets 2.1B
Non-Current Assets 48B
Long-Term Investments 1.7B
PP&E 34.3B
Intangibles 11.1B
Other Non-Current Assets 867.6m
Efficiency

Free Cash Flow Analysis
Devyani International Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Devyani International Ltd

Revenue
47.9B INR
Cost of Revenue
-14.8B INR
Gross Profit
33.1B INR
Operating Expenses
-30.3B INR
Operating Income
2.7B INR
Other Expenses
-2.5B INR
Net Income
221.7m INR
Fundamental Scores

DEVYANI Profitability Score
Profitability Due Diligence

Devyani International Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Exceptional ROIC
Exceptional 3-Year Average ROIC
67/100
Profitability
Score

Devyani International Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.

DEVYANI Solvency Score
Solvency Due Diligence

Devyani International Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
High D/E
Short-Term Solvency
34/100
Solvency
Score

Devyani International Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DEVYANI Price Targets Summary
Devyani International Ltd

Wall Street analysts forecast DEVYANI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DEVYANI is 196.3 INR with a low forecast of 136.35 INR and a high forecast of 231 INR.

Lowest
Price Target
136.35 INR
23% Downside
Average
Price Target
196.3 INR
11% Upside
Highest
Price Target
231 INR
31% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Devyani International Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for DEVYANI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one DEVYANI stock?

The intrinsic value of one DEVYANI stock under the Base Case scenario is 150.47 INR.

Is DEVYANI stock undervalued or overvalued?

Compared to the current market price of 176.97 INR, Devyani International Ltd is Overvalued by 15%.

Back to Top