
Allied Digital Services Ltd
NSE:ADSL

Intrinsic Value
The intrinsic value of one
ADSL
stock under the Base Case scenario is
241.28
INR.
Compared to the current market price of 177.62 INR,
Allied Digital Services Ltd
is
Undervalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Allied Digital Services Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Allied Digital Services Ltd
Balance Sheet Decomposition
Allied Digital Services Ltd
Current Assets | 5.2B |
Cash & Short-Term Investments | 2.6B |
Receivables | 1.6B |
Other Current Assets | 943.4m |
Non-Current Assets | 3.1B |
Long-Term Investments | 832.4m |
PP&E | 823.2m |
Intangibles | 1.3B |
Other Non-Current Assets | 207.5m |
Free Cash Flow Analysis
Allied Digital Services Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Allied Digital Services Ltd
Revenue
|
7.8B
INR
|
Cost of Revenue
|
-4.9B
INR
|
Gross Profit
|
2.9B
INR
|
Operating Expenses
|
-2.2B
INR
|
Operating Income
|
694m
INR
|
Other Expenses
|
-155.7m
INR
|
Net Income
|
538.3m
INR
|
ADSL Profitability Score
Profitability Due Diligence
Allied Digital Services Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Allied Digital Services Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
ADSL Solvency Score
Solvency Due Diligence
Allied Digital Services Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.

Score
Allied Digital Services Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ADSL Price Targets Summary
Allied Digital Services Ltd
According to Wall Street analysts, the average 1-year price target for
ADSL
is 233.58 INR
with a low forecast of 231.29 INR and a high forecast of 240.45 INR.
Dividends
Current shareholder yield for ADSL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ADSL
stock under the Base Case scenario is
241.28
INR.
Compared to the current market price of 177.62 INR,
Allied Digital Services Ltd
is
Undervalued by 26%.