EN DE

DANLAW TECHNOLOGIES INDIA LTD.-$ (DANLAW) Fair Value & Analysis

Information Technology · IN · Market cap ₹5.0B (≈ $52.7M) · ISIN INE310B01013

What is DANLAW TECHNOLOGIES INDIA LTD.-$ really worth?

DT DANLAW TECHNOLOGIES INDIA LTD.-$ DANLAW · BSE
Price₹1,805
Fair Value₹1,322
Upside−26.8%
Quality63/100

A solid business, but trading 37% above our fair value of ₹1,322.

Watch DANLAW TECHNOLOGIES INDIA LTD.-$ for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Low debt · generates free cash flow
Ranks above peers (8/13)
Wide moat 68/100

Risks

!Mixed Growth (revenue 5y +21.5 %/yr)
!Thin margins · 8.8% net margin
Evidence: High Range ₹566.51 – ₹1,652

Fair value as of: Aug 30, 2026

From 24 valuation models · updated 6 days ago

Fair value updated Aug 30, 2026, revised from ₹943.97 to ₹1,322 (+40.0%) since Aug 13, 2026.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (₹1,652). The favourable scenario is already priced in.
  • The model range is unusually wide (₹566.51 to ₹1,652). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

₹2,214 ₹132.00 Fair Value ₹1,322 Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 30, 2026.

How to read this chart

60‑month range ₹132.00 – ₹2,214 · fair‑value band ₹566.51 – ₹1,652 · the ₹1,805 price screens above the ₹1,322 fair value. Dashed = 300-day average. As of Aug 30, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

DANLAW TECHNOLOGIES INDIA LTD.-$ (DANLAW) currently trades at ₹1,805, while our model-based Fair Value estimate is ₹1,322, implying the stock looks roughly 36.6% overvalued today. The Quality Score stands at 63/100 (solid quality), in the Information Technology sector. Bull case: the Growth Earnings group reads highest at a median of ₹1,856 per share, and 4 of the 24 models we run sit above the ₹1,805 price. Bear case: the Asset-Based group reads lowest at ₹137.17, and 20 of the 24 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, DANLAW TECHNOLOGIES INDIA LTD.-$ generated revenue of ₹2.6B at a net margin of 8.8%. Revenue grew 29.5% year over year. It earns a return on equity of 26.1%. Net debt stands at ₹2.2M. Fundamentals as of Aug 30, 2026

Our scenario range runs from ₹566.51 (bear case) to ₹1,652 (bull case); at ₹1,805, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 322% above its 52-week low, currently above its 200-day average. For context, the median of 10 Information Technology peers we cover trades at −27% fair-value upside, at −27%, DANLAW screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly ₹31.95 per share, which is 2.4 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF ₹297.00 ₹430.76 ₹847.80 77
Growth DCF ₹281.91 ₹467.60 ₹830.99 76
EPV ₹584.13 ₹668.60 ₹741.48 74
All 24 models by family
DCF Models
FCF DCF ₹297.00 ₹430.76 ₹847.80 77
Owner Earnings ₹502.90 ₹1,055 ₹2,171 71
5Y Revenue Exit ₹590.73 ₹1,084 ₹2,125 68
5Y EBITDA Exit ₹872.65 ₹1,654 ₹3,192 71
5Y P/E Exit ₹851.85 ₹2,026 ₹3,658 67
10Y Revenue Exit ₹484.43 ₹1,224 ₹1,763 65
10Y EBITDA Exit ₹711.39 ₹1,817 ₹3,840 63
10Y P/E Exit ₹696.55 ₹1,774 ₹3,615 59
Earnings-Based
Graham-Dodd ₹320.95 ₹2,238 ₹3,141 63
Lynch FV ₹925.42 ₹1,322 ₹1,719 61
PEG = 1.0 ₹925.42 ₹1,322 ₹1,719 57
EPV ₹584.13 ₹668.60 ₹741.48 74
Multiples
P/E Multiple ₹991.17 ₹1,322 ₹1,652 63
P/S Multiple ₹601.78 ₹802.38 ₹1,003 58
P/B Multiple ₹601.78 ₹802.38 ₹1,003 55
EV/EBIT ₹1,226 ₹1,618 ₹2,011 66
EV/EBITDA ₹1,068 ₹1,408 ₹1,748 67
EV/Revenue ₹644.17 ₹899.18 ₹1,154 54
Asset-Based
NCAV (Graham) ₹102.36 ₹137.17 ₹204.73 54
Growth DCF
Growth DCF ₹281.91 ₹467.60 ₹830.99 76
Rev-Margin DCF ₹612.60 ₹1,231 ₹2,433 68
Economic Profit
Residual Income ₹303.00 ₹406.20 ₹1,952 58
ROIC Compounder ₹728.36 ₹1,022 ₹1,417 71
Growth Earnings
Growth-Adj P/E ₹1,299 ₹1,856 ₹2,413 67

Widest divergence: Growth Earnings (₹1,856) versus Asset-Based (₹137.17). Highest evidence: FCF DCF (77).

Notify me when DANLAW reaches fair value

Put DANLAW on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 38.2
P/S ratio 3.35 P/E × margin
EPS (TTM) ₹47.22 price ÷ EPS = P/E 38.2
Net margin 8.8% FY2025
Return on equity 26.1% TTM
Return on assets (EBIT) 15.1% avg 5y
More key figures
Profitability
Operating margin 16.2% TTM
Growth
Revenue (TTM) ₹2.6B TTM
Revenue growth (YoY) +29.5% 3y avg +16.2%
EPS growth (YoY) +44.0%
Balance sheet & cash flow
Free cash flow ₹75.9M FY2025
Net debt ₹2.2M FY2023 · ≈ 0.0 yrs of FCF

Figures from reported company fundamentals · as of Aug 30, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 62 · Market factors (momentum, volatility) 74

Profitability 80
Margins and returns on capital today
Quality Growth 66
Are margins and returns improving?
Cashflow 23
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 32
Disciplined investing over empire-building
Low Volatility 31
Calm price path (market factor)
Momentum 87
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

DANLAW TECHNOLOGIES INDIA LTD.-$ reported revenue of ₹2.6B in FY2025 versus ₹1.2B in FY2021, a compound +21.2%/yr. Reported net income was ₹230M in FY2025, compounding +52.3%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.

Growth Quality 81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
₹2.6B
Latest YoY
+20.0%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+16.2%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+21.5%
Avg. revenue growth/yr (9Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+39.6%
Value creation/yr (5Y, in INR) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+50.1% (50.1 + 0.0)
Revenue +21.2%/yr
FY21 ₹1.2B
FY22 ₹1.7B
FY23 ₹2.1B
FY24 ₹2.2B
FY25 ₹2.6B
Net income +52.3%/yr
FY21 ₹42.8M
FY22 ₹72.5M
FY23 ₹222M
FY24 ₹189M
FY25 ₹230M

DANLAW screens 37% overvalued. Compare with 532755 →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "DANLAW TECHNOLOGIES INDIA LTD.-$ Fair Value". https://www.fairvalue-calculator.com/stock/DANLAW

Peer Group

IT Services · 37 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 63 · Top 25%
Fair Value upside −27% · Above median
Return on equity (TTM) 26% · Top 25%
Return on assets 12% · Top 25%
Net margin (TTM) 9% · Above median
Operating margin (TTM) 16% · Top 25%
Revenue growth 30% · Above median
Debt / equity 0.03× · Higher than median

Valuation Multiples vs IT Services median · lower = cheaper

P/E (TTM) 38.2× · Pricier than median
P/B 4.98× · Pricier than 75% of peers
P/S (TTM) 1.90× · Pricier than median
P/FCF 0.7× · Pricier than 75% of peers
EV/EBITDA 12.9× · Cheaper than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE100 · sector 0
PAST100 · sector 15
HEALTH99 · sector 100
DIVIDEND0 · sector 5

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more IT Services stocks, each showing price versus our Fair Value estimate (as of Aug 30, 2026).

Stock Price Fair Value vs Fair Value
532755 532755 ₹1,586 ₹922.45 −42%
CEINSYSTECH CEINSYSTECH ₹796.45 ₹586.06 −26%
BLUECLOUDS BLUECLOUDS ₹22.11 ₹16.20 −27%
ConnectM Technology Solutions, Inc CNTM $4.50 $7.60 +69%
SOFTSOL SOFTSOL ₹193.45 ₹69.00 −64%
ITCONS ITCONS ₹251.00 ₹104.00 −59%
ALPHALOGIC ALPHALOGIC ₹42.22 ₹13.55 −68%
CNINFOTECH CNINFOTECH ₹88.53 ₹138.32 +56%
Data Storage Corporation DTSTW $0.0771 $0.0776 +1%
CRESSAN CRESSAN ₹2.74 ₹0.8200 −70%

Compare DANLAW TECHNOLOGIES INDIA LTD.-$ with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is DANLAW TECHNOLOGIES INDIA LTD.-$ (DANLAW) overvalued or undervalued?
As of Aug 30, 2026, our model estimates a fair value of ₹1,322 versus a price of ₹1,805, about −27% upside (overvalued).
What is the fair value of DANLAW?
Our model-based fair value for DANLAW TECHNOLOGIES INDIA LTD.-$ is ₹1,322 (as of Aug 30, 2026), built from audited fundamentals. The current price: ₹1,805.
What is the quality score of DANLAW?
DANLAW TECHNOLOGIES INDIA LTD.-$ has a Quality Score of 63/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of DANLAW TECHNOLOGIES INDIA LTD.-$ (DANLAW)?
DANLAW TECHNOLOGIES INDIA LTD.-$ reported trailing-twelve-month revenue of about ₹2.6B (latest available figure, as of Aug 30, 2026).
What is the net profit margin of DANLAW?
The net profit margin of DANLAW TECHNOLOGIES INDIA LTD.-$ is about 8.8%, meaning it keeps roughly 8.8% of revenue as net income. Based on the latest reported figures.
Free · no account needed

Watch DANLAW TECHNOLOGIES INDIA LTD.-$ in the live analysis

One click puts DANLAW TECHNOLOGIES INDIA LTD.-$ on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.