Devyani International Ltd
NSE:DEVYANI

Watchlist Manager
Devyani International Ltd Logo
Devyani International Ltd
NSE:DEVYANI
Watchlist
Price: 152.39 INR -2.11% Market Closed
Market Cap: 183.8B INR

Relative Value

The Relative Value of one DEVYANI stock under the Base Case scenario is 284.19 INR. Compared to the current market price of 152.39 INR, Devyani International Ltd is Undervalued by 46%.

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
284.19 INR
Undervaluation 46%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
86
vs Industry
11
Median 3Y
6.6
Median 5Y
6.5
Industry
1.4
Forward
3.6
vs History
4
vs Industry
0
Median 3Y
130.8
Median 5Y
119
Industry
19.3
Forward
265.4
vs History
52
vs Industry
11
Median 3Y
22.9
Median 5Y
20.7
Industry
9.4
vs History
vs Industry
32
Median 3Y
-201.8
Median 5Y
-247
Industry
18.9
vs History
86
vs Industry
3
Median 3Y
20.7
Median 5Y
20.7
Industry
2.1
vs History
86
vs Industry
12
Median 3Y
7
Median 5Y
6.9
Industry
1.9
Forward
4.1
vs History
86
vs Industry
16
Median 3Y
10.5
Median 5Y
9.9
Industry
3.8
vs History
86
vs Industry
8
Median 3Y
37.1
Median 5Y
35.9
Industry
10.6
Forward
22.9
vs History
38
vs Industry
6
Median 3Y
77.4
Median 5Y
68.8
Industry
16.4
Forward
66.6
vs History
52
vs Industry
11
Median 3Y
25.5
Median 5Y
23.2
Industry
11.6
vs History
52
vs Industry
6
Median 3Y
56.4
Median 5Y
51.4
Industry
17
vs History
86
vs Industry
8
Median 3Y
8.3
Median 5Y
8.3
Industry
1.3

Multiples Across Competitors

DEVYANI Competitors Multiples
Devyani International Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Devyani International Ltd
NSE:DEVYANI
183.8B INR 3.8 829.3 27.3 76.8
US
McDonald's Corp
NYSE:MCD
214.4B USD 8.3 26.1 18.2 21.4
US
Starbucks Corp
NASDAQ:SBUX
111.4B USD 3.1 31.7 19 25.6
US
Chipotle Mexican Grill Inc
NYSE:CMG
68B USD 6 44.3 29.2 34.2
UK
Compass Group PLC
LSE:CPG
45.2B GBP 1.1 32.2 12.6 17.8
US
Yum! Brands Inc
NYSE:YUM
43.3B USD 5.7 29.1 20 21.3
CA
Restaurant Brands International Inc
NYSE:QSR
29.8B USD 3.5 29.2 16.4 18.3
US
Darden Restaurants Inc
NYSE:DRI
21.9B USD 1.9 20.9 13 17.7
CN
Yum China Holdings Inc
NYSE:YUMC
19.4B USD 1.7 21.3 10.6 14.8
CN
MIXUE Group
HKEX:2097
149.6B HKD 0 0 0 0
US
Domino's Pizza Inc
NYSE:DPZ
14.6B USD 3.1 25 18.8 20.6