Adani Total Gas Intrinsic Value
ATGL Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹147.85 | ₹118.28 - ₹177.42 | -70.0% | EPS: ₹5.96, Sector P/E: 12x |
| Book Value Method | asset | ₹382.45 | ₹344.20 - ₹420.69 | -22.4% | Book Value/Share: ₹382.45, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹425.60 | ₹383.04 - ₹468.16 | -13.6% | Revenue/Share: ₹532.00, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹669.82 | ₹602.84 - ₹736.80 | +35.9% | EBITDA: ₹1228.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹993.53 | ₹794.82 - ₹1192.24 | +101.6% | CF Growth: 10.2%, Discount: 15% |
| PEG Ratio Method | growth | ₹147.85 | ₹133.06 - ₹162.64 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹147.85 | ₹133.06 - ₹162.64 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹834.91 | ₹751.42 - ₹918.40 | +69.4% | ROE: 15.6%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹226.47 | ₹203.82 - ₹249.12 | -54.0% | EPS: ₹5.96, BVPS: ₹382.45 |
Want to compare with current market value? Check ATGL share price latest .
Valuation Comparison Chart
ATGL Intrinsic Value Analysis
What is the intrinsic value of ATGL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Adani Total Gas (ATGL) is ₹382.45 (median value). With the current market price of ₹492.85, this represents a -22.4% variance from our estimated fair value.
The valuation range spans from ₹147.85 to ₹993.53, indicating ₹147.85 - ₹993.53.
Is ATGL undervalued or overvalued?
Based on our multi-method analysis, Adani Total Gas (ATGL) appears to be trading above calculated value by approximately 22.4%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 0.58 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 15.6% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 20.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.76x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Adani Total Gas
Additional stock information and data for ATGL
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹964 Cr | ₹498 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹955 Cr | ₹579 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹853 Cr | ₹270 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹732 Cr | ₹166 Cr | Positive Free Cash Flow | 7/10 |
| March 2021 | ₹654 Cr | ₹269 Cr | Positive Free Cash Flow | 7/10 |