Devyani International Ltd
NSE:DEVYANI

Watchlist Manager
Devyani International Ltd Logo
Devyani International Ltd
NSE:DEVYANI
Watchlist
Price: 163.96 INR -3.03%
Market Cap: 197.7B INR
Have any thoughts about
Devyani International Ltd?
Write Note

Relative Value

The Relative Value of one DEVYANI stock under the Base Case scenario is 305.75 INR. Compared to the current market price of 163.96 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
305.75 INR
Undervaluation 46%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
75
vs Industry
11
Median 3Y
6.9
Median 5Y
6.6
Industry
1.5
Forward
3.9
vs History
14
vs Industry
0
Median 3Y
117
Median 5Y
116.9
Industry
20.8
Forward
141.5
vs History
36
vs Industry
11
Median 3Y
24.4
Median 5Y
24.2
Industry
9.6
vs History
7
vs Industry
32
Median 3Y
-254.3
Median 5Y
-258.4
Industry
19.9
vs History
68
vs Industry
3
Median 3Y
22.1
Median 5Y
22
Industry
2.3
vs History
78
vs Industry
12
Median 3Y
7.3
Median 5Y
7
Industry
1.9
Forward
4.3
vs History
80
vs Industry
16
Median 3Y
10.7
Median 5Y
10.5
Industry
3.9
vs History
63
vs Industry
8
Median 3Y
38.1
Median 5Y
37.6
Industry
10.8
Forward
24.4
vs History
9
vs Industry
6
Median 3Y
68.4
Median 5Y
67.9
Industry
16.3
Forward
54.2
vs History
34
vs Industry
11
Median 3Y
27.5
Median 5Y
27.3
Industry
11.7
vs History
36
vs Industry
6
Median 3Y
73.1
Median 5Y
72.6
Industry
16.8
vs History
73
vs Industry
8
Median 3Y
8.7
Median 5Y
8.7
Industry
1.4

Multiples Across Competitors

DEVYANI Competitors Multiples
Devyani International Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Devyani International Ltd
NSE:DEVYANI
197.7B INR 5 301.3 34 83.4
US
McDonald's Corp
NYSE:MCD
214.2B USD 8.3 26 18.2 21.3
US
Starbucks Corp
NASDAQ:SBUX
112.5B USD 3.1 29.9 18.4 24.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
81.7B USD 7.4 55 36 42.3
UK
Compass Group PLC
LSE:CPG
45B GBP 1.2 29.3 14.7 20.6
US
Yum! Brands Inc
NYSE:YUM
38.3B USD 5.3 25.1 19.4 20.8
CA
Restaurant Brands International Inc
NYSE:QSR
30.9B USD 3.9 24.3 17.6 19.4
US
Darden Restaurants Inc
NYSE:DRI
20B USD 1.8 19.2 11.7 15.7
CN
Yum China Holdings Inc
NYSE:YUMC
18B USD 1.6 20.2 9.7 13.7
US
CAVA Group Inc
NYSE:CAVA
15.8B USD 18.7 371.3 176.1 470
US
Domino's Pizza Inc
NYSE:DPZ
15.1B USD 3.2 26.3 20.8 22.9

See Also

Discover More
Back to Top