Ador Welding Ltd
₹1,603.70
-1.21%
Delayed · cached 15 min
Fair value analysis
ADOR
Ador Welding Ltd
₹1,623.40
Close used for this calculation
₹1,078.26Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Quality radar
Consensus fair value
₹1,078.26
Above FV▼ -33.6% against the close used
Model range ₹584.16 – ₹1,456.71
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₹584.16Fair value₹1,078.26Bull₹1,456.71
FairClose
52-week traded range
52W low ₹851.8052W high ₹1,730.30
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Ador Welding Ltd closed at ₹1,623.40, 50.6% above the consensus fair value of ₹1,078.26 drawn from 10 valuation models.
Financial DNA score 56/100 — Good. P/E of 24.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹1,085.26
-33.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹695.24
-57.2%
√(22.5 × EPS × BVPS)
EPS=47.11, BVPS=456.01 · outside Graham range (P/E 24.1, P/B 3.6) — asset-light, treat as a rough floor
Graham Formula
₹1,456.71
-10.3%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=12.4%, FD=7%
P/E Fair Value
₹1,045.84
-35.6%
EPS × 22.2x (sector P/E)
EPS=47.11, Sector P/E=22.2x
Peter Lynch (PEG)
₹584.16
-64.0%
EPS × Growth% (PEG = 1 is fair)
EPS=47.11, g=12.4%
EV/EBITDA
₹1,336.29
-17.7%
(EBITDA × 16.2x − Net Debt) ÷ Shares
EBITDA=1.42B
Dividend Discount (DDM)
₹1,253.59
-22.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=23.21, r=10%, g=8%
Book Value (P/B)
₹1,117.23
-31.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=456.01, ROE=15.8%, g=6%, r=10%
Reverse DCF
₹1,623.40
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.5% | Historical: 12.4%
Margin of Safety
₹803.07
-50.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1070.76, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.