
Devyani International Ltd
NSE:DEVYANI

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:

Valuation History
Devyani International Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Devyani International Ltd
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 |
Free Cash Flow Analysis
Devyani International Ltd
INR | |
Free Cash Flow | INR |
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
|
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.

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.

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
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.
Dividends
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?
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%.