Aether Industries Ltd
NSE:AETHER
Intrinsic Value
The intrinsic value of one AETHER stock under the Base Case scenario is 503.8 INR. Compared to the current market price of 801.4 INR, Aether Industries Ltd is Overvalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Aether Industries Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Aether Industries Ltd
Balance Sheet Decomposition
Aether Industries Ltd
Current Assets | 11.4B |
Cash & Short-Term Investments | 2.7B |
Receivables | 2.9B |
Other Current Assets | 5.8B |
Non-Current Assets | 15.1B |
Long-Term Investments | 2.1m |
PP&E | 14.7B |
Intangibles | 87.3m |
Other Non-Current Assets | 252.6m |
Free Cash Flow Analysis
Aether Industries Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Aether Industries Ltd
Revenue
|
8.4B
INR
|
Cost of Revenue
|
-4.5B
INR
|
Gross Profit
|
3.9B
INR
|
Operating Expenses
|
-2B
INR
|
Operating Income
|
2B
INR
|
Other Expenses
|
-377.3m
INR
|
Net Income
|
1.6B
INR
|
AETHER Profitability Score
Profitability Due Diligence
Aether Industries Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
Aether Industries Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
AETHER Solvency Score
Solvency Due Diligence
Aether Industries Ltd's solvency score is 96/100. The higher the solvency score, the more solvent the company is.
Score
Aether Industries Ltd's solvency score is 96/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AETHER Price Targets Summary
Aether Industries Ltd
According to Wall Street analysts, the average 1-year price target for AETHER is 1 089.87 INR with a low forecast of 919.1 INR and a high forecast of 1 228.5 INR.
Dividends
Current shareholder yield for AETHER 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 AETHER stock under the Base Case scenario is 503.8 INR.
Compared to the current market price of 801.4 INR, Aether Industries Ltd is Overvalued by 37%.