Adani Total Gas Intrinsic Value
Adani Total Gas (ATGL) median intrinsic value is ₹442.27 from 10 valuation models (range ₹175–₹1265), vs current price ₹583.25 — -24.2% downside (Trading Above Calculated Value), margin of safety -31.9%. Compare with ATGL stock valuation models to assess whether the stock is under or overvalued.
ATGL Valuation Methods Summary — DCF, Graham Number & P/E
Adani Total Gas intrinsic value across 10 models vs current price ₹583.25 — upside/downside and value range per method. Read ATGL dividend payout details for the complete payout history and dividend yield track record.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹174.97 | ₹139.98 - ₹209.96 | -70.0% | EPS: ₹6.12, Sector P/E: 12x |
| Book Value Method | asset | ₹442.27 | ₹398.04 - ₹486.50 | -24.2% | Book Value/Share: ₹442.27, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹460.22 | ₹414.20 - ₹506.24 | -21.1% | Revenue/Share: ₹575.27, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹709.09 | ₹638.18 - ₹780.00 | +21.6% | EBITDA: ₹1300.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹1265.09 | ₹1012.07 - ₹1518.11 | +116.9% | CF Growth: 11.9%, Discount: 15% |
| PEG Ratio Method | growth | ₹174.97 | ₹157.47 - ₹192.47 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹174.97 | ₹157.47 - ₹192.47 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹733.09 | ₹659.78 - ₹806.40 | +25.7% | ROE: 13.8%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹246.78 | ₹222.10 - ₹271.46 | -57.7% | EPS: ₹6.12, BVPS: ₹442.27 |
| Dividend Yield Method | dividend | ₹174.97 | ₹157.47 - ₹192.47 | -70.0% | DPS: ₹0.25, Target Yield: 3.5% |
ATGL Intrinsic Value vs Market Price — All Valuation Models
Adani Total Gas fair value range ₹175–₹1265 vs current market price ₹583.25 across 10 valuation models. For current market price and key ratios, visit Adani Total Gas share price today.
ATGL Intrinsic Value Analysis — Undervalued or Overvalued?
Adani Total Gas median intrinsic value ₹442.27, current price ₹583.25 — Trading Above Calculated Value by 24.2%, margin of safety -31.9%.
What is the intrinsic value of ATGL?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Adani Total Gas (ATGL) is ₹442.27 (median value). With the current market price of ₹583.25, this represents a -24.2% variance from our estimated fair value.
The valuation range spans from ₹174.97 to ₹1265.09, indicating ₹174.97 - ₹1265.09.
Is ATGL undervalued or overvalued?
Based on our multi-method analysis, Adani Total Gas (ATGL) appears to be trading above calculated value by approximately 24.2%.
ATGL Financial Health — Key Ratios vs Industry Benchmarks
Adani Total Gas financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| 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 | 13.8% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 19.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.66x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
ATGL Cash Flow Quality — Operating & Free Cash Flow
Adani Total Gas operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2026 | ₹1,149 Cr | ₹531 Cr | Positive Free Cash Flow | 7/10 |
| 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 |