₹132.51
Below FV▲ +34.5% against the close used
Model range ₹69.85 – ₹229.68
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹69.85Fair value₹132.51Bull₹229.68
FairClose
52-week traded range
52W low ₹87.1752W high ₹203.19
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Allied Digital Serv. Ltd closed at ₹98.54, 25.6% below the consensus fair value of ₹132.51 drawn from 10 valuation models.
Financial DNA score 55/100 — Good. P/E of 14.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹101.23
+2.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹128.95
+30.9%
√(22.5 × EPS × BVPS)
EPS=5.1, BVPS=144.91
Graham Formula
₹229.68
+133.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹124.44
+26.3%
EPS × 24.4x (sector P/E)
EPS=5.1, Sector P/E=24.4x
Peter Lynch (PEG)
₹127.50
+29.4%
EPS × Growth% (PEG = 1 is fair)
EPS=5.1, g=25%
EV/EBITDA
₹213.73
+116.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=760M
Dividend Discount (DDM)
₹79.82
-19.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.48, r=10%, g=8%
Book Value (P/B)
₹69.85
-29.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=144.91, ROE=4.8%, g=6%, r=10%
Reverse DCF
₹98.54
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.7% | Historical: 25%
Margin of Safety
₹109.56
+11.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=146.08, 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.