Adroit Infotech Limited

ADROITINFO NSE Information Technology IT Enabled Services
₹11.02
+1.38%
Delayed · cached 15 min

Fair value analysis

ADROITINFO
Adroit Infotech Limited
Information TechnologyIT Enabled Services
₹10.87
Close used for this calculation
₹14.47Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability19/25
Returns8/25
Balance Sheet17/25
Efficiency15/25
Growth20/25
Good
Quality radar
59Prof.19/25Ret.8/25Eff.15/25B.Sht17/25Growth20/25

Consensus fair value

₹14.47
Below FV
▲ +33.1% against the close used
Model range ₹6.64 – ₹27.47
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₹6.64Fair value₹14.47Bull₹27.47
FairClose
52-week traded range
52W low ₹8.2352W high ₹11.81

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Adroit Infotech Limited closed at ₹10.87, 24.9% below the consensus fair value of ₹14.47 drawn from 9 valuation models.

Financial DNA score 59/100 — Good. P/E of 16.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹10.79
-0.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹14.50
+33.4%
√(22.5 × EPS × BVPS)
EPS=0.61, BVPS=15.31
Graham Formula
₹27.47
+152.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹14.88
+36.9%
EPS × 24.4x (sector P/E)
EPS=0.61, Sector P/E=24.4x
Peter Lynch (PEG)
₹15.25
+40.3%
EPS × Growth% (PEG = 1 is fair)
EPS=0.61, g=25%
EV/EBITDA
₹18.12
+66.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=70M
Book Value (P/B)
₹6.64
-38.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=15.31, ROE=4.3%, g=6%, r=10%
Reverse DCF
₹10.87
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.6% | Historical: 25%
Margin of Safety
₹12.68
+16.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=16.91, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.