Adani Ports & SEZ Intrinsic Value
ADANIPORTS • Transport
Current Stock Price
₹1381.00
Primary Intrinsic Value
₹690.72
Market Cap
₹596.6K Cr
+1.1%
Upside
Median Value
₹1395.65
Value Range
₹414 - ₹3453
Assessment
Trading Near Calculated Value
Safety Margin
1.0%
ADANIPORTS Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹690.72 | ₹552.58 - ₹828.86 | -50.0% | EPS: ₹57.56, Sector P/E: 12x |
| Book Value Method | asset | ₹1504.00 | ₹1353.60 - ₹1654.40 | +8.9% | Book Value/Share: ₹1504.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹741.04 | ₹666.94 - ₹815.14 | -46.3% | Revenue/Share: ₹926.30, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹2762.00 | ₹2485.80 - ₹3038.20 | +100.0% | EBITDA: ₹24708.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹3452.50 | ₹2762.00 - ₹4143.00 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹414.30 | ₹372.87 - ₹455.73 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹474.29 | ₹426.86 - ₹521.72 | -65.7% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹2762.00 | ₹2485.80 - ₹3038.20 | +100.0% | ROE: 19.2%, P/E Multiple: 14x |
| Graham Defensive Method | conservative | ₹1395.65 | ₹1256.09 - ₹1535.22 | +1.1% | EPS: ₹57.56, BVPS: ₹1504.00 |
Method Types:
Earnings
Asset
DCF
Growth
Dividend
Conservative
Valuation Comparison Chart
ADANIPORTS Intrinsic Value Analysis
What is the intrinsic value of ADANIPORTS?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Adani Ports & SEZ (ADANIPORTS) is ₹1395.65 (median value). With the current market price of ₹1381.00, this represents a +1.1% variance from our estimated fair value.
The valuation range spans from ₹414.30 to ₹3452.50, indicating ₹414.30 - ₹3452.50.
Is ADANIPORTS undervalued or overvalued?
Based on our multi-method analysis, Adani Ports & SEZ (ADANIPORTS) appears to be trading near calculated value by approximately 1.1%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 0.38 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Return on Equity | 19.2% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 58.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.30x | Industry Standard: 1.0x+ | Below 0.5x | Measures asset utilization efficiency |
Related Pages for Adani Ports & SEZ
Additional stock information and data for ADANIPORTS
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹17,226 Cr | ₹12,332 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹15,018 Cr | ₹11,545 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹11,900 Cr | ₹3,542 Cr | Positive Free Cash Flow | 7/10 |
| March 2022 | ₹10,420 Cr | ₹7,674 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹7,556 Cr | ₹524 Cr | Positive Free Cash Flow | 7/10 |