The Discounted Cash Flow (DCF) valuation of DEN Networks Ltd (DEN.NS) is 44.43 INR. With the latest stock price at 37.84 INR, the upside of DEN Networks Ltd based on DCF is 17.4%.
Based on the latest price of 37.84 INR and our DCF valuation, DEN Networks Ltd (DEN.NS) is a buy. buying DEN.NS stocks now will result in a potential gain of 17.4%.
| Range | Selected | |
| WACC / Discount Rate | 11.4% - 15.6% | 13.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 42.34 - 48.05 | 44.43 |
| Upside | 11.9% - 27.0% | 17.4% |