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
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one DEVYANI stock under the Base Case scenario is 279.92 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
279.92 INR
Undervaluation 46%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.8
P/S
P/S
Price to Sales
3.8
vs History
86
vs Industry
11
Median 3Y
6.6
Median 5Y
6.5
Industry
1.4
Forward
3.6
More Details
829.3
P/E
P/E
Price to Earnings
829.3
vs History
4
vs Industry
0
Median 3Y
130.8
Median 5Y
119
Industry
19.3
Forward
265.4
More Details
19.1
P/OCF
P/OCF
Price to OCF
19.1
vs History
52
vs Industry
11
Median 3Y
22.9
Median 5Y
20.7
Industry
9.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
32
Median 3Y
-201.8
Median 5Y
-247
Industry
18.9
More Details
15.8
P/B
P/B
Price to Book Value
15.8
vs History
86
vs Industry
3
Median 3Y
20.7
Median 5Y
20.7
Industry
2.1
More Details
4.4
EV/S
EV/S
Enterprise Value to Sales
4.4
vs History
86
vs Industry
12
Median 3Y
7
Median 5Y
6.9
Industry
1.9
Forward
4.1
More Details
6.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.3
vs History
86
vs Industry
16
Median 3Y
10.5
Median 5Y
9.9
Industry
3.8
More Details
27.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
27.3
vs History
86
vs Industry
8
Median 3Y
37.1
Median 5Y
35.9
Industry
10.6
Forward
22.9
More Details
76.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
76.8
vs History
38
vs Industry
6
Median 3Y
77.4
Median 5Y
68.8
Industry
16.4
Forward
66.6
More Details
21.6
EV/OCF
EV/OCF
Enterprise Value to OCF
21.6
vs History
52
vs Industry
11
Median 3Y
25.5
Median 5Y
23.2
Industry
11.6
More Details
47.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
47.8
vs History
52
vs Industry
6
Median 3Y
56.4
Median 5Y
51.4
Industry
17
More Details
4.5
EV/IC
EV/IC
Enterprise Value to IC
4.5
vs History
86
vs Industry
8
Median 3Y
8.3
Median 5Y
8.3
Industry
1.3
More Details

Multiples Across Competitors

DEVYANI Competitors Multiples
Devyani International Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
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
217.4B USD 8.4 26.4 18.4 21.6
US
Starbucks Corp
NASDAQ:SBUX
112.5B USD 3.1 32 19.2 25.9
US
Chipotle Mexican Grill Inc
NYSE:CMG
67.5B USD 6 44 29 34
UK
Compass Group PLC
LSE:CPG
45.2B GBP 1.1 32.2 12.6 17.8
US
Yum! Brands Inc
NYSE:YUM
43.8B USD 5.8 29.5 20.2 21.6
CA
Restaurant Brands International Inc
NYSE:QSR
30.5B USD 3.6 29.9 16.7 18.6
US
Darden Restaurants Inc
NYSE:DRI
22.1B USD 1.9 21.1 13.1 17.8
CN
Yum China Holdings Inc
NYSE:YUMC
20.1B USD 1.8 22.1 11 15.4
CN
MIXUE Group
HKEX:2097
149.6B HKD 0 0 0 0
US
Domino's Pizza Inc
NYSE:DPZ
15.4B USD 3.3 26.4 19.6 21.6

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
Back to Top
ALPHA SPREAD
Follow us
Join more than 239,100+ 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.