The Discounted Cash Flow (DCF) valuation of DEN Networks Ltd (DEN.NS) is 43.46 INR. With the latest stock price at 38.57 INR, the upside of DEN Networks Ltd based on DCF is 12.7%.
Based on the latest price of 38.57 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 12.7%.
| Range | Selected | |
| WACC / Discount Rate | 11.5% - 15.7% | 13.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 41.45 - 46.94 | 43.46 |
| Upside | 7.5% - 21.7% | 12.7% |