The Discounted Cash Flow (DCF) valuation of DEN Networks Ltd (DEN.NS) is 3.06 INR. With the latest stock price at 35.25 INR, the upside of DEN Networks Ltd based on DCF is -91.3%.
Based on the latest price of 35.25 INR and our DCF valuation, DEN Networks Ltd (DEN.NS) is a sell. selling DEN.NS stocks now will result in a potential gain of 91.3%.
| Range | Selected | |
| WACC / Discount Rate | 9.7% - 11.7% | 10.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2.91) - 6.32 | 3.06 |
| Upside | -108.3% - -82.1% | -91.3% |