Devyani International Ltd
NSE:DEVYANI

Watchlist Manager
Devyani International Ltd Logo
Devyani International Ltd
NSE:DEVYANI
Watchlist
Price: 144.84 INR -0.23%
Market Cap: 178.6B INR

Intrinsic Value

The intrinsic value of one DEVYANI stock under the Base Case scenario is hidden INR. Compared to the current market price of 144.84 INR, Devyani International Ltd is hidden .

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

DEVYANI Intrinsic Value
HIDDEN
Show
Base Case Scenario

Valuation History
Devyani International Ltd

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

DEVYANI looks overvalued. Yet it might still be cheap by its own standards. Some stocks live permanently above intrinsic value; Historical Valuation reveals whether DEVYANI usually does or if today's premium is unusual.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Show Historical Valuation
What is Valuation History?
Ask AI Assistant
What other research platforms think about DEVYANI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is DEVYANI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Devyani International Ltd.

Explain Valuation
Compare DEVYANI to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about DEVYANI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Devyani International Ltd

Current Assets 5.1B
Cash & Short-Term Investments 2.2B
Receivables 544.2m
Other Current Assets 2.3B
Non-Current Assets 57B
Long-Term Investments 1.9B
PP&E 36.3B
Intangibles 18.3B
Other Non-Current Assets 459.5m
Current Liabilities 12.7B
Accounts Payable 5.3B
Accrued Liabilities 161.6m
Other Current Liabilities 7.2B
Non-Current Liabilities 33.9B
Long-Term Debt 28.4B
Other Non-Current Liabilities 5.5B
Efficiency

Free Cash Flow Analysis
Devyani International Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Devyani International Ltd

Revenue
52.4B INR
Cost of Revenue
-16.6B INR
Gross Profit
35.8B INR
Operating Expenses
-33.6B INR
Operating Income
2.2B INR
Other Expenses
-2.5B INR
Net Income
-334.3m INR
Fundamental Scores

DEVYANI Profitability Score
Profitability Due Diligence

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

Positive 3Y Average ROIC
Exceptional Gross Margin
Strong 3Y Average Gross Margin
Positive 3Y Average ROE
hidden
Profitability
Score

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

DEVYANI Solvency Score
Solvency Due Diligence

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

High Altman Z-Score
Long-Term Solvency
Average D/E
Short-Term Solvency
hidden
Solvency
Score

Devyani International Ltd's solvency score is hidden . 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 177.35 INR with a low forecast of 140.39 INR and a high forecast of 221.55 INR.

Lowest
Price Target
140.39 INR
3% Downside
Average
Price Target
177.35 INR
22% Upside
Highest
Price Target
221.55 INR
53% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Devyani International Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for DEVYANI is hidden .

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
HIDDEN
Show
Dividend Yield
No dividends
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one DEVYANI stock?

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

Is DEVYANI stock undervalued or overvalued?

Compared to the current market price of 144.84 INR, Devyani International Ltd is hidden .

Back to Top