Allied Digital Services Intrinsic Value
Allied Digital Services (ADSL) median intrinsic value is ₹236.28 from 3 valuation models (range ₹219–₹295), vs current price ₹118.14 — +100.0% upside (Trading Below Calculated Value), margin of safety 50.0%. Analyse ADSL institutional holdings to track promoter, FII and institutional holdings.
ADSL Valuation Methods Summary — DCF, Graham Number & P/E
Allied Digital Services intrinsic value across 3 models vs current price ₹118.14 — upside/downside and value range per method. For current market price and key ratios, visit Allied Digital Services stock price NSE.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| Book Value Method | asset | ₹219.29 | ₹197.36 - ₹241.22 | +85.6% | Book Value/Share: ₹219.29, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹236.28 | ₹212.65 - ₹259.91 | +100.0% | Revenue/Share: ₹391.43, P/S: 0.8x |
| Simple DCF (5Y) | dcf | ₹295.35 | ₹236.28 - ₹354.42 | +150.0% | CF Growth: 15.0%, Discount: 15% |
ADSL Intrinsic Value vs Market Price — All Valuation Models
Allied Digital Services fair value range ₹219–₹295 vs current market price ₹118.14 across 3 valuation models. Read ADSL dividend payout details for the complete payout history and dividend yield track record.
ADSL Intrinsic Value Analysis — Undervalued or Overvalued?
Allied Digital Services median intrinsic value ₹236.28, current price ₹118.14 — Trading Below Calculated Value by 100.0%, margin of safety 50.0%.
What is the intrinsic value of ADSL?
Based on our comprehensive analysis using 3 different valuation methods, the estimated intrinsic value of Allied Digital Services (ADSL) is ₹236.28 (median value). With the current market price of ₹118.14, this represents a +100.0% variance from our estimated fair value.
The valuation range spans from ₹219.29 to ₹295.35, indicating ₹219.29 - ₹295.35.
Is ADSL undervalued or overvalued?
Based on our multi-method analysis, Allied Digital Services (ADSL) appears to be trading below calculated value by approximately 100.0%.
ADSL Financial Health — Key Ratios vs Industry Benchmarks
Allied Digital Services 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 | 10.30 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | -2.0% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | -4.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.04x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
ADSL Cash Flow Quality — Operating & Free Cash Flow
Allied Digital Services 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 2025 | ₹92 Cr | ₹86 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹68 Cr | ₹67 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹47 Cr | ₹41 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹15 Cr | ₹12 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹49 Cr | ₹43 Cr | Positive Free Cash Flow | 8/10 |