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

Intrinsic Value

The intrinsic value of one DEVYANI stock under the Base Case scenario is 168.13 INR. Compared to the current market price of 172.37 INR, Devyani International Ltd is Overvalued by 2%.

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

DEVYANI Intrinsic Value
168.13 INR
Overvaluation 2%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Devyani International Ltd

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

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
DEVYANI
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for DEVYANI cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about DEVYANI?
Bearish
Neutral
Bullish

Fundamental Analysis

172.37 INR
+0.87%
+0.87%
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Devyani International Ltd
IN
Hotels, Restaurants & Leisure
Market Cap
207.9B INR
IPO
Aug 16, 2021
Employees
12 074
India
Market Cap
207.9B INR
Industry
Hotels, Restaurants & Leisure
IPO
Aug 16, 2021
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Devyani International Ltd

Provide an overview of the primary business activities
of Devyani International Ltd.

What unique competitive advantages
does Devyani International Ltd hold over its rivals?

What risks and challenges
does Devyani International Ltd face in the near future?

Summarize the latest earnings call
of Devyani International Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Devyani International Ltd.

Provide P/S
for Devyani International Ltd.

Provide P/E
for Devyani International Ltd.

Provide P/OCF
for Devyani International Ltd.

Provide P/FCFE
for Devyani International Ltd.

Provide P/B
for Devyani International Ltd.

Provide EV/S
for Devyani International Ltd.

Provide EV/GP
for Devyani International Ltd.

Provide EV/EBITDA
for Devyani International Ltd.

Provide EV/EBIT
for Devyani International Ltd.

Provide EV/OCF
for Devyani International Ltd.

Provide EV/FCFF
for Devyani International Ltd.

Provide EV/IC
for Devyani International Ltd.

Show me price targets
for Devyani International Ltd made by professional analysts.

What are the Revenue projections
for Devyani International Ltd?

How accurate were the past Revenue estimates
for Devyani International Ltd?

What are the Net Income projections
for Devyani International Ltd?

How accurate were the past Net Income estimates
for Devyani International Ltd?

What are the EPS projections
for Devyani International Ltd?

How accurate were the past EPS estimates
for Devyani International Ltd?

What are the EBIT projections
for Devyani International Ltd?

How accurate were the past EBIT estimates
for Devyani International Ltd?

Compare the revenue forecasts
for Devyani International Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Devyani International Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Devyani International Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Devyani International Ltd compared to its peers.

Compare the P/E ratios
of Devyani International Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Devyani International Ltd with its peers.

Analyze the financial leverage
of Devyani International Ltd compared to its main competitors.

Show all profitability ratios
for Devyani International Ltd.

Provide ROE
for Devyani International Ltd.

Provide ROA
for Devyani International Ltd.

Provide ROIC
for Devyani International Ltd.

Provide ROCE
for Devyani International Ltd.

Provide Gross Margin
for Devyani International Ltd.

Provide Operating Margin
for Devyani International Ltd.

Provide Net Margin
for Devyani International Ltd.

Provide FCF Margin
for Devyani International Ltd.

Show all solvency ratios
for Devyani International Ltd.

Provide D/E Ratio
for Devyani International Ltd.

Provide D/A Ratio
for Devyani International Ltd.

Provide Interest Coverage Ratio
for Devyani International Ltd.

Provide Altman Z-Score Ratio
for Devyani International Ltd.

Provide Quick Ratio
for Devyani International Ltd.

Provide Current Ratio
for Devyani International Ltd.

Provide Cash Ratio
for Devyani International Ltd.

What is the historical Revenue growth
over the last 5 years for Devyani International Ltd?

What is the historical Net Income growth
over the last 5 years for Devyani International Ltd?

What is the current Free Cash Flow
of Devyani International Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Devyani International Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Devyani International Ltd

Current Assets 5.4B
Cash & Short-Term Investments 2.7B
Receivables 550.4m
Other Current Assets 2.1B
Non-Current Assets 48B
Long-Term Investments 1.7B
PP&E 34.3B
Intangibles 11.1B
Other Non-Current Assets 867.6m
Current Liabilities 10.9B
Accounts Payable 4.6B
Accrued Liabilities 148.9m
Other Current Liabilities 6.2B
Non-Current Liabilities 30.7B
Long-Term Debt 27.1B
Other Non-Current Liabilities 3.7B
Efficiency

Earnings Waterfall
Devyani International Ltd

Revenue
43.3B INR
Cost of Revenue
-13.2B INR
Gross Profit
30.1B INR
Operating Expenses
-27.6B INR
Operating Income
2.5B INR
Other Expenses
-2.2B INR
Net Income
322.8m INR

Free Cash Flow Analysis
Devyani International Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

DEVYANI Profitability Score
Profitability Due Diligence

Devyani International Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional ROIC
Positive 3-Year Average ROE
Positive 3-Year Average ROIC
62/100
Profitability
Score

Devyani International Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

DEVYANI Solvency Score
Solvency Due Diligence

Devyani International Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
High D/E
Short-Term Solvency
34/100
Solvency
Score

Devyani International Ltd's solvency score is 34/100. 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 190.25 INR with a low forecast of 148.47 INR and a high forecast of 225.75 INR.

Lowest
Price Target
148.47 INR
14% Downside
Average
Price Target
190.25 INR
10% Upside
Highest
Price Target
225.75 INR
31% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for DEVYANI?

Click here to dive deeper.

Dividends

Devyani International Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for DEVYANI is .

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
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

See Also

Discover More
What is the Intrinsic Value of one DEVYANI stock?

The intrinsic value of one DEVYANI stock under the Base Case scenario is 168.13 INR.

Is DEVYANI stock undervalued or overvalued?

Compared to the current market price of 172.37 INR, Devyani International Ltd is Overvalued by 2%.

Back to Top