Ador Welding Intrinsic Value
Ador Welding (ADOR) median intrinsic value is ₹657.14 from 10 valuation models (range ₹326–₹1280), vs current price ₹1462.70 — -55.1% downside (Trading Above Calculated Value), margin of safety -100.0%. For current market price and key ratios, visit Ador Welding share price chart.
ADOR Valuation Methods Summary — DCF, Graham Number & P/E
Ador Welding intrinsic value across 10 models vs current price ₹1462.70 — upside/downside and value range per method. Analyse ADOR institutional holdings to track promoter, FII and institutional holdings.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹943.20 | ₹754.56 - ₹1131.84 | -35.5% | EPS: ₹78.60, Sector P/E: 12x |
| Book Value Method | asset | ₹326.47 | ₹293.82 - ₹359.12 | -77.7% | Book Value/Share: ₹326.47, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹617.41 | ₹555.67 - ₹679.15 | -57.8% | Revenue/Share: ₹771.76, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹790.59 | ₹711.53 - ₹869.65 | -45.9% | EBITDA: ₹224.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹770.47 | ₹616.38 - ₹924.56 | -47.3% | CF Growth: 10.1%, Discount: 15% |
| PEG Ratio Method | growth | ₹503.04 | ₹452.74 - ₹553.34 | -65.6% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹647.66 | ₹582.89 - ₹712.43 | -55.7% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹1280.00 | ₹1152.00 - ₹1408.00 | -12.5% | ROE: 24.5%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹652.94 | ₹587.65 - ₹718.23 | -55.4% | EPS: ₹78.60, BVPS: ₹326.47 |
| Dividend Yield Method | dividend | ₹657.14 | ₹591.43 - ₹722.85 | -55.1% | DPS: ₹23.00, Target Yield: 3.5% |
ADOR Intrinsic Value vs Market Price — All Valuation Models
Ador Welding fair value range ₹326–₹1280 vs current market price ₹1462.70 across 10 valuation models. Read Ador Welding dividend policy for the complete payout history and dividend yield track record.
ADOR Intrinsic Value Analysis — Undervalued or Overvalued?
Ador Welding median intrinsic value ₹657.14, current price ₹1462.70 — Trading Above Calculated Value by 55.1%, margin of safety -100.0%.
What is the intrinsic value of ADOR?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Ador Welding (ADOR) is ₹657.14 (median value). With the current market price of ₹1462.70, this represents a -55.1% variance from our estimated fair value.
The valuation range spans from ₹326.47 to ₹1280.00, indicating ₹326.47 - ₹1280.00.
Is ADOR undervalued or overvalued?
Based on our multi-method analysis, Ador Welding (ADOR) appears to be trading above calculated value by approximately 55.1%.
ADOR Financial Health — Key Ratios vs Industry Benchmarks
Ador Welding 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 | 22.58 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 24.5% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 15.0% | Industry Standard: 20%+ | Above 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.58x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
ADOR Cash Flow Quality — Operating & Free Cash Flow
Ador Welding 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 | ₹116 Cr | ₹83 Cr | Positive Free Cash Flow | 8/10 |
| March 2025 | ₹137 Cr | ₹129 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹58 Cr | ₹36 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹26 Cr | ₹24 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹79 Cr | ₹76 Cr | Positive Free Cash Flow | 8/10 |