ADITYA INFOTECH LIMITED DCF Valuation
CPPLUS · Capital Goods · Current price ₹4,044
ADITYA INFOTECH LIMITED cash-flow valuation
Our discounted cash flow (2-stage) values ADITYA INFOTECH LIMITED at ₹72 per share. implied value is <0.2× the price (likely a data error). A discounted cash flow is only as good as the cash-flow path it assumes, so the assumptions behind it are listed in full below.
Try your own assumptions
Prefer to build the discounted cash flow yourself? The DCF calculator below opens pre-filled with ADITYA INFOTECH LIMITED's reported free cash flow, net debt and share count, so you can set your own growth and discount rate.
How we got this fair value
Every number below is part of the same estimate for ADITYA INFOTECH LIMITED. Nothing here is a target price or a forecast of where the share price will go.
Workable, with real gaps. Weigh it alongside your own view rather than on its own.
Estimate range ₹2,738 – ₹3,347
Why this method for this business
The relative P/E model is appropriate for a capital goods company with strong growth prospects and a narrow moat, while DCF provides a complementary valuation lens for cash flow generation.
The models behind the number
Each method is weighted by how well its inputs held up for this company.
implied value is <0.2× the price (likely a data error)
- ev_ebitda is not suitable for a capital goods company with high debt and volatile cash flows
- relative_pe is more relevant than EV/EBITDA for a company with strong earnings growth and a narrow moat
What was missing
- Lack of historical P/E data for the company
- Limited analyst coverage and forward estimates
What drives it
14 inputs, grouped by how strong each claim is
- Sector-median P/E
- 58.19×
- Peers used
- 9
- EPS (TTM)
- 40.57 ₹/share
peer-median
peer-median
computed
- Term: quality
- +6.3%
- Term: growth
- +40.0%
- Term: capital_allocation
- +9.9%
- Term: financial_strength
- +7.3%
- Term: history
- +0.0%
- Term: sector_rerating
- +0.0%
- Term: rate_regime
- +1.2%
- Term: risk
- +0.0%
quality 68/100 (high, stable returns) → premium
durable ~48% CAGR (ROCE 28% > hurdle) → premium
capital allocation: rising ROCE funded by strong FCF → premium
financial strength: effectively debt-free → premium
history: no reliable own-history P/E → not used
sector re-rating: no sector-norm history → not used
rates: risk-free 6.9% below ~7.1% normal → higher multiple
risk: no analyst-dispersion signal available → neutral (lowers confidence, not PE)
- Premium vs sector
- +28.9%
- Fair-multiple confidence
- 64%
- Fair P/E
- 75×
fundamentals + macro (not capped at own history)
data completeness + term agreement
sector median × ∏(1+term) — Dynamic Fair Multiple
Who computed this
A language model (qwen3:8b) selects the valuation method and the judgement inputs for ADITYA INFOTECH LIMITED: which models suit the business, the moat, the growth and margin assumptions. It does not produce the number. The fair value itself is computed in Python by a deterministic engine (version 2026.08.1) from those inputs, so the same inputs always give the same result and every figure above can be traced to a source.
Estimated 14 Sept 2026. Re-run as new financials and news arrive.
How we value stocks
We estimate what a business is worth from its own economics: cash flows, returns on capital, and a multiple justified by its quality, rather than from where the share price has been. A fair value estimate is a view, not a verdict, and it is only as good as the inputs listed above.
Read the full fair-value methodologyMore on ADITYA INFOTECH LIMITED
DocStoX estimates are computed from reported financials, for informational purposes only, not investment advice. Consult a SEBI-registered advisor before investing.