As of 2025-07-09, the Intrinsic Value of Allied Digital Services Ltd (ADSL.NS) is 99.06 INR. This ADSL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 178.03 INR, the upside of Allied Digital Services Ltd is -44.40%.
The range of the Intrinsic Value is 82.22 - 129.32 INR
Based on its market price of 178.03 INR and our intrinsic valuation, Allied Digital Services Ltd (ADSL.NS) is overvalued by 44.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 82.22 - 129.32 | 99.06 | -44.4% |
| DCF (Growth 10y) | 172.15 - 309.63 | 221.07 | 24.2% |
| DCF (EBITDA 5y) | 303.65 - 398.75 | 355.82 | 99.9% |
| DCF (EBITDA 10y) | 374.86 - 578.11 | 473.20 | 165.8% |
| Fair Value | 238.74 - 238.74 | 238.74 | 34.10% |
| P/E | 212.91 - 284.03 | 245.32 | 37.8% |
| EV/EBITDA | 186.62 - 249.08 | 222.82 | 25.2% |
| EPV | 96.80 - 127.68 | 112.24 | -37.0% |
| DDM - Stable | 42.19 - 97.88 | 70.04 | -60.7% |
| DDM - Multi | 117.92 - 217.56 | 153.41 | -13.8% |
| Market Cap (mil) | 10,037.33 |
| Beta | 1.38 |
| Outstanding shares (mil) | 56.38 |
| Enterprise Value (mil) | 9,092.13 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.31% |
| Cost of Debt | 8.06% |
| WACC | 14.70% |