Devyani International Ltd
NSE:DEVYANI

Watchlist Manager
Devyani International Ltd Logo
Devyani International Ltd
NSE:DEVYANI
Watchlist
Price: 172.37 INR 0.87% Market Closed
Market Cap: 207.9B INR
Have any thoughts about
Devyani International Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one DEVYANI stock under the Base Case scenario is 309.3 INR. Compared to the current market price of 172.37 INR, Devyani International Ltd is Undervalued by 44%.

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
309.3 INR
Undervaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

4.8
P/S
P/S
Price to Sales
4.8
vs History
85
vs Industry
11
Median 3Y
6.9
Median 5Y
6.6
Industry
1.4
Forward
4.1
More Details
644.2
P/E
P/E
Price to Earnings
644.2
vs History
4
vs Industry
0
Median 3Y
119
Median 5Y
117
Industry
20.2
Forward
148.8
More Details
21.6
P/OCF
P/OCF
Price to OCF
21.6
vs History
48
vs Industry
11
Median 3Y
21.7
Median 5Y
21
Industry
9.8
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
32
Median 3Y
-247
Median 5Y
-256.4
Industry
18.6
More Details
17.8
P/B
P/B
Price to Book Value
17.8
vs History
85
vs Industry
3
Median 3Y
21.9
Median 5Y
21.7
Industry
2.2
More Details
5.4
EV/S
EV/S
Enterprise Value to Sales
5.4
vs History
85
vs Industry
12
Median 3Y
7.3
Median 5Y
7
Industry
1.9
Forward
4.5
More Details
7.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
7.7
vs History
85
vs Industry
16
Median 3Y
10.7
Median 5Y
10.2
Industry
3.8
More Details
31.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
31.3
vs History
82
vs Industry
8
Median 3Y
37.6
Median 5Y
36.7
Industry
10.7
Forward
25.5
More Details
92.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
92.2
vs History
4
vs Industry
6
Median 3Y
68.8
Median 5Y
68.1
Industry
16.5
Forward
66.5
More Details
24.1
EV/OCF
EV/OCF
Enterprise Value to OCF
24.1
vs History
48
vs Industry
11
Median 3Y
23.9
Median 5Y
23.5
Industry
11.9
More Details
53.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
53.4
vs History
48
vs Industry
6
Median 3Y
53
Median 5Y
52
Industry
17.4
More Details
5
EV/IC
EV/IC
Enterprise Value to IC
5
vs History
82
vs Industry
8
Median 3Y
8.7
Median 5Y
8.6
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
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Devyani International Ltd
NSE:DEVYANI
207.9B INR 4.8 644.2 31.3 92.2
US
McDonald's Corp
NYSE:MCD
209.7B USD 8.1 25.4 17.9 21
US
Starbucks Corp
NASDAQ:SBUX
99.7B USD 2.8 26.5 16.4 21.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
84.4B USD 7.7 56.8 37.2 43.8
UK
Compass Group PLC
LSE:CPG
45.4B GBP 1.3 29.6 14.8 20.8
US
Yum! Brands Inc
NYSE:YUM
37.1B USD 5.1 24.3 19 20.3
CA
Restaurant Brands International Inc
NYSE:QSR
30.1B USD 3.8 23.7 17.3 19.1
US
Darden Restaurants Inc
NYSE:DRI
22.2B USD 1.9 21.4 12.9 17.3
CN
Yum China Holdings Inc
NYSE:YUMC
18.5B USD 1.7 20.7 10.1 14.2
IN
Swiggy Ltd
NSE:SWIGGY
1.3T INR 7.4 -37.3 -38.7 -33
US
Domino's Pizza Inc
NYSE:DPZ
14.7B USD 3.2 25.7 20.4 22.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Devyani International Ltd
NSE:DEVYANI
Average EV/EBITDA: 19.7
31.3
104%
0.3
US
McDonald's Corp
NYSE:MCD
17.9
16%
1.1
US
Starbucks Corp
NASDAQ:SBUX
16.4
35%
0.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
37.2
67%
0.6
UK
Compass Group PLC
LSE:CPG
14.8
78%
0.2
US
Yum! Brands Inc
NYSE:YUM
19
25%
0.7
CA
Restaurant Brands International Inc
NYSE:QSR
17.3
41%
0.4
US
Darden Restaurants Inc
NYSE:DRI
12.9
21%
0.6
CN
Yum China Holdings Inc
NYSE:YUMC
10.1
34%
0.3
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -38.7 N/A N/A
US
Domino's Pizza Inc
NYSE:DPZ
20.4
25%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Devyani International Ltd
NSE:DEVYANI
Average EV/EBIT: 29.3
92.2
129%
0.7
US
McDonald's Corp
NYSE:MCD
21
16%
1.3
US
Starbucks Corp
NASDAQ:SBUX
21.5
40%
0.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
43.8
74%
0.6
UK
Compass Group PLC
LSE:CPG
20.8
88%
0.2
US
Yum! Brands Inc
NYSE:YUM
20.3
25%
0.8
CA
Restaurant Brands International Inc
NYSE:QSR
19.1
41%
0.5
US
Darden Restaurants Inc
NYSE:DRI
17.3
21%
0.8
CN
Yum China Holdings Inc
NYSE:YUMC
14.2
33%
0.4
IN
S
Swiggy Ltd
NSE:SWIGGY
Negative Multiple: -33 N/A N/A
US
Domino's Pizza Inc
NYSE:DPZ
22.5
25%
0.9

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 210,100+ 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

© 2024 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.