Allied Digital Services Limited (ADSL) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Allied Digital Services Limited stock ₹142, price ₹105, upside +35.2%, quality 61 out of 100. Rating: undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 11, 2026.
How to read this chart
60‑month range ₹54.66 – ₹302.15 · fair‑value band ₹106.80 – ₹177.99 · the ₹105.29 price screens below the ₹142.40 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 11, 2026.
Follow Allied Digital Services in your weekly email
Every Wednesday you see whether Allied Digital Services is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Allied Digital Services Limited designs, develops, deploys, and delivers end-to-end IT infrastructure services and digital solutions in India, rest of Asia, the United States, Australia, Europe, and the Middle East. It operates in two segments, Services and Solutions.
Show moreShow less
The company provides information technology and consultancy services, such as infrastructure, end user IT Support, IT asset life cycle, and enterprise applications and integrated solutions.
It also offers cloud management, AWS partner, cloud migration, and cloud enablement services; cybersecurity solutions, including AIM360 Degrees, guideline consultation, threat intelligence, cloud security management, endpoint security management, anti-fraud identity management, and cyber risk management; integrated Internet of Things, smart and safe cities, system integration, and cognitive technology solutions; and enterprise infrastructure management services, as well as work from anywhere solutions.
In addition, the company provides FinoAllied, a conversational AI Platform for banking and finance industries; ADiTaaS, a comprehensive service management platform; DevOps tools and software; enterprise digitalization comprising mobile app development, full stack solution and product development, and legacy app modernization and migration services; SAP solutions consisting of SAP audit, implementations, roll-outs, SAP technology, SAP application management, move to Cloud-GetCloud transforming on-premise infrastructure, and SAP support services to cloud; and robotic process automation solutions.
Further, it offers workspace solutions, such as service desk, unified endpoint management, and workspace services. The company provides its solutions to healthcare, retail, automotive, banking, financial services, and insurance sectors, as well as government.
The company was founded in 1984 and is headquartered in Mumbai, India.
Stock analysis
Allied Digital Services Limited (ADSL) currently trades at ₹105.29, while our model-based Fair Value estimate is ₹142.40, implying the stock looks roughly 26% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ₹192.85 per share, and 15 of the 26 models we run sit above the ₹105.29 price.
Bear case: the Dividend Discount group reads lowest at ₹14.40, and 11 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ₹106.80 (bear) to ₹177.99 (bull), the price of ₹105.29 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 61/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Allied Digital Services Limited reported revenue of ₹9.7B in FY2026 versus ₹4.8B in FY2022, a compound +18.9%/yr. Reported net income was ₹288M in FY2026, compounding −17.1%/yr from FY2022.
Key figures
Market cap ₹6.0B (≈ $63.4M) Micro · P/E ratio 14.1 · P/S ratio 0.59 · EPS (TTM) ₹7.49 · Dividend yield 1.4% · Net margin 2.6% · Return on equity 5.4% · Return on assets (EBIT) 6.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 36 out of 100 (low confidence).
What moves the price
The share trades about 38% below its 52-week high and 22% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 21% fair-value upside, at 35%, ADSL screens cheaper than that median.
Fair Value models
Bear₹106.80Fair Value ₹142.40Bull₹177.99
Price ₹105.29 · Upside +35.2%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then (₹3.69 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+19.9%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+13.6%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+22.0%
Start year 2021 (pandemic). Over 10 years: +15.1% a year
Revenue growth 21 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+15.0%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+7.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+5.9%
Dividend (yield on the price)1.4%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.5.9% vs 15.6%, slowing
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.7% → 4%
Pace: the 5-year rate starts in 2021 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−3.4%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about −7.3% a year for the price.
Compare Allied Digital Services Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Information Technology Services · 517 stocks
Beats the industry median on 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score61 · Above median
Fair Value upside+35.2% · Above median
Profitability
Return on equity (12 months)5.4% · Below median
Return on assets2.7% · Below median
Net margin (12 months)2.6% · Below median
Operating margin (12 months)6.8% · Above median
Growth and dividend
Revenue growth (quarter YoY)18.9% · Above median
Dividend yield (12 months)1.4% · Below median
Balance sheet
Debt / equity0.08× · Above median
Valuation Multiplesvs Information Technology Services median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Allied Digital Services Limited Fair Value". https://www.fairvalue-calculator.com/stock/ADSL
Frequently asked questions
Is Allied Digital Services Limited (ADSL) overvalued or undervalued?
As of Nov 11, 2026, our model estimates a fair value of ₹142.40 versus a price of ₹105.29, about +35% upside (undervalued).
What is the fair value of ADSL?
Our model-based fair value for Allied Digital Services Limited is ₹142.40 (as of Nov 11, 2026), built from audited fundamentals. The current price: ₹105.29.
What is the quality score of ADSL?
Allied Digital Services Limited has a Quality Score of 61/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Allied Digital Services Limited (ADSL)?
Our model-based price target is the fair value of ₹142.40 (as of Nov 11, 2026) from 26 valuation models. Cautious scenario ₹106.80, optimistic scenario ₹177.99. It is a calculation from audited fundamentals, not an analyst target.
What is the Allied Digital Services Limited stock forecast for 2026?
Our models put fair value at ₹142.40, about +35% upside versus a price of ₹105.29 (undervalued). Cautious scenario ₹106.80, optimistic scenario ₹177.99. The calculation is refreshed regularly with new filings.
What is the revenue of Allied Digital Services Limited (ADSL)?
Allied Digital Services Limited reported trailing-twelve-month revenue of about ₹10.1B (latest available figure, as of Nov 11, 2026).
Does Allied Digital Services Limited pay a dividend?
Allied Digital Services Limited currently shows a dividend yield of 1.42% relative to its recent price (as of Nov 11, 2026).
How much is the dividend of Allied Digital Services Limited (ADSL) and when is the ex-dividend date?
Allied Digital Services Limited pays a dividend of ₹1.50 per share a year, a dividend yield of 1.4%. The last ex-dividend date was Aug 28, 2026. A dividend has been paid every year since 2020. The payout ratio is 20.0% of earnings. Free cash flow covers the dividend 10.41 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Allied Digital Services Limited (ADSL)?
For today's price to be fair in a discounted-cash-flow model, Allied Digital Services Limited would have to grow free cash flow by -3.4 % per year for five years (discount rate 14.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +22.0 % per year. As of Nov 11, 2026.
What discount rate (WACC) does the fair value of ADSL use?
Our models discount Allied Digital Services Limited at 14.3 %: a base by market capitalisation (micro), damped by beta 0.73, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Allied Digital Services Limited that is -3.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (14.3 %) and the same formula as our fair value.
How much growth has Allied Digital Services Limited (ADSL) delivered so far?
Over the past 5 years revenue at Allied Digital Services Limited grew +22.0 % a year. The price currently implies free-cash-flow growth of -3.4 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Allied Digital Services Limited (ADSL) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Allied Digital Services Limited (-3.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Allied Digital Services Limited (ADSL)?
The free-cash-flow yield on the price is 14.85 %: that much free cash flow Allied Digital Services Limited produces per unit of market value. When it exceeds the discount rate of our models (14.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Allied Digital Services Limited (ADSL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Allied Digital Services Limited it is ₹142.40 per share (as of Nov 11, 2026), against a price of ₹105.29. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Allied Digital Services Limited stock overvalued or undervalued in 2026?
As of Nov 11, 2026, ADSL trades below its calculated fair value: price ₹105.29, fair value ₹142.40, a gap of about +35% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of ADSL?
No. The price is what the market pays today (₹105.29); the fair value is what the company's own numbers justify (₹142.40). For Allied Digital Services Limited the two are ₹37.11 per share apart. That gap is exactly why we show both numbers side by side.
How much is Allied Digital Services Limited worth?
The market values Allied Digital Services Limited at about ₹6.0B (market capitalisation, as of Nov 11, 2026). Per share that is ₹105.29; our models calculate a fair value of ₹142.40 per share.
What do the bullish and bearish scenarios say about ADSL?
Our models span a range for Allied Digital Services Limited: cautious scenario ₹106.80, base ₹142.40, optimistic ₹177.99 per share (as of Nov 11, 2026, price ₹105.29). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of ADSL?
Allied Digital Services Limited trades at a price-to-earnings ratio of 14.1 (as of Nov 11, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹142.40 is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2018 to 2026), reported earnings: 12.2. Other multiples: P/B 1.0, P/S 0.6, EV/EBITDA 8.4.
How solid is the balance sheet of Allied Digital Services Limited (ADSL)?
Balance-sheet figures for Allied Digital Services Limited (as of Nov 11, 2026): return on equity 5.4%, debt of 0.08 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is ADSL from its 52-week high?
Allied Digital Services Limited trades at ₹105.29, about 38% below its 52-week high of ₹170.56 and 22% above the low of ₹85.95 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of ₹142.40 is for.
Which stocks are comparable to Allied Digital Services Limited?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Allied Digital Services Limited stock attractive at the current price?
The data as of Nov 11, 2026: price ₹105.29, calculated fair value ₹142.40 (+35%), Quality Score 61/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of ADSL calculated?
We run Allied Digital Services Limited through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ₹142.40 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.1% above its aggregate fair value. Allied Digital Services Limited currently trades 26% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Allied Digital Services Limited (ADSL)?
The closing price on Nov 9, 2026 was ₹105.29. Our model-based fair value is ₹142.40, about +35% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Allied Digital Services Limited right now?
Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality. The price sits below our cautious bear case: the market assumes less than even our pessimistic scenario. The data supports the verdict: every model runs on fully documented inputs.
Key figures of Allied Digital Services Limited
How large is the market capitalisation of Allied Digital Services Limited (ADSL)?
The market capitalisation of Allied Digital Services Limited is ₹6.0B (≈ $63.4M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Allied Digital Services Limited (ADSL)?
The price-to-sales ratio of Allied Digital Services Limited is 0.59 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Allied Digital Services Limited (ADSL)?
Earnings per share at Allied Digital Services Limited are ₹7.49 (price ÷ EPS = P/E 14.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Allied Digital Services Limited (ADSL)?
The dividend yield of Allied Digital Services Limited is 1.4% (payout 20.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Allied Digital Services Limited (ADSL)?
The net margin of Allied Digital Services Limited is 2.6% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Allied Digital Services Limited (ADSL)?
The return on equity (ROE) of Allied Digital Services Limited is 5.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Allied Digital Services Limited (ADSL)?
On an EBIT basis the return on assets of Allied Digital Services Limited is 6.4% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Allied Digital Services Limited (ADSL)?
The operating margin of Allied Digital Services Limited is 6.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Allied Digital Services Limited (ADSL)?
Revenue at Allied Digital Services Limited is growing +18.9% versus a year earlier (3y avg +13.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Allied Digital Services Limited (ADSL)?
Earnings per share at Allied Digital Services Limited are growing −4.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Allied Digital Services Limited (ADSL) hold?
Allied Digital Services Limited holds more cash than debt, ₹136M net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Allied Digital Services Limited in the live analysis
One click puts Allied Digital Services Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 11, 2026