Den Networks Ltd

DEN NSE Consumer Discretionary TV Broadcasting & Software Production
₹26.98
-0.26%
Delayed · cached 15 min

Fair value analysis

DEN
Den Networks Ltd
Consumer DiscretionaryTV Broadcasting & Software Production
₹27.05
Close used for this calculation
₹59.42Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability10/25
Returns9/25
Balance Sheet13/25
Efficiency10/25
Growth8/25
Average
Quality radar
42Prof.10/25Ret.9/25Eff.10/25B.Sht13/25Growth8/25

Consensus fair value

₹59.42
Below FV
▲ +119.7% against the close used
Model range ₹8.33 – ₹82.93
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹8.33Fair value₹59.42Bull₹82.93
FairClose
52-week traded range
52W low ₹22.9852W high ₹36.60

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Den Networks Ltd closed at ₹27.05, 54.5% below the consensus fair value of ₹59.42 drawn from 7 valuation models.

Financial DNA score 42/100 — Average. P/E of 8.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹65.04
+140.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₹74.55
+175.6%
√(22.5 × EPS × BVPS)
EPS=3.47, BVPS=71.18
P/E Fair Value
₹82.93
+206.6%
EPS × 23.9x (sector P/E)
EPS=3.47, Sector P/E=23.9x
EV/EBITDA
₹33.39
+23.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.61B
Book Value (P/B)
₹8.33
-69.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=71.18, ROE=1.2%, g=3%, r=10%
Reverse DCF
₹27.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.8% | Historical: 0%
Margin of Safety
₹55.63
+105.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=74.17, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.