Airo Lam limited (AIROLAM) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Airo Lam limited stock ₹68.72, price ₹106, that is 35.3% below the price, quality 42 out of 100. Rating: strongly overvalued. Calculated from audited financials with 24 of our 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 10, 2026.
How to read this chart
60‑month range ₹36.05 – ₹190.30 · fair‑value band ₹51.54 – ₹92.11 · the ₹106.20 price screens above the ₹68.72 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 10, 2026.
Follow Airo Lam in your weekly email
Every Wednesday you see whether Airo Lam 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.
Airo Lam Limited engages in the production, processing, and marketing of decorative laminate sheets and plywood boards in India.
Show moreShow less
The company offers decorative laminates, decorative postforming, I Lam, I lite, color code laminates, and classico products; specialty laminates, including anti fingerprint, dura gloss pro, chalk grade, marker grade, synchronized, metallic, flicker, and digital laminates; and performance laminates, such as electrostatic dissipative, fire retardant, chemical resistant, and magnetic laminates.
It also provides exterior and interior wall cladding, and restroom and cubicle laminates; plywood, blockboards, and flush door airoply products; gloss and matte acrylic panels; and matte finish products. The company sells its products through a network of distributors and dealers.
It exports its products to Singapore, Malaysia, the United States, the United Kingdom, Kuwait, Bangladesh, Saudi Arabia, Sri Lanka, Thailand, Qatar, the United Arab Emirates, Syria, Iran, Egypt, Nepal, and Vietnam. Airo Lam Limited was incorporated in 2007 and is based in Prantij, India.
Stock analysis
Airo Lam limited (AIROLAM) currently trades at ₹106.20, while our model-based Fair Value estimate is ₹68.72, 35% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ₹150.57 per share, and 12 of the 24 models we run sit above the ₹106.20 price.
Bear case: the Asset-Based group reads lowest at ₹13.84, and 12 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: ₹51.54 (bear) to ₹92.11 (bull), the price of ₹106.20 sits above 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 42/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Airo Lam limited reported revenue of ₹2.4B in FY2026 versus ₹1.7B in FY2022, a compound +9.5%/yr. Reported net income was ₹55.1M in FY2026, compounding −4.0%/yr from FY2022.
Key figures
Market cap ₹2.0B (≈ $21.1M) Micro · P/E ratio 30.3 · P/S ratio 0.82 · EPS (TTM) ₹3.50 · Net margin 2.2% · Return on equity 7.0% · Return on assets (EBIT) 10.4% (5-year average) · Operating margin 3.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 35 out of 100 (low confidence).
What moves the price
The share trades about 3% below its 52-week high and 35% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −19% fair-value upside, at −35%, AIROLAM screens richer than that median.
Fair Value models
Bear₹51.54Fair Value ₹68.72Bull₹92.11
Price ₹106.20 · Downside -35.3%
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 (₹2.16 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.
Best data coverage
FCF DCF₹90.89₹155.54₹251.5978
Growth DCF₹88.58₹143.40₹218.5577
Owner Earnings₹91.85₹157.12₹254.0875
All 24 models by family
DCF Models
FCF DCF₹90.89₹155.54₹251.5978
Owner Earnings₹91.85₹157.12₹254.0875
5Y Revenue Exit₹81.69₹145.80₹232.6371
5Y EBITDA Exit₹94.15₹171.94₹269.9173
5Y P/E Exit₹63.70₹108.03₹158.0370
10Y Revenue Exit₹81.55₹138.69₹225.9765
10Y EBITDA Exit₹91.00₹155.34₹253.2867
10Y P/E Exit₹73.46₹114.63₹171.3263
Earnings-Based
Graham-Dodd₹24.99₹123.97₹170.9964
Lynch FV₹33.44₹47.77₹62.1161
PEG = 1.0₹33.44₹47.77₹62.1157
EPV₹51.19₹58.54₹64.5274
Multiples
P/E Multiple₹60.64₹80.85₹101.0663
P/S Multiple₹46.86₹62.47₹78.0958
P/B Multiple₹67.29₹89.72₹112.1555
EV/EBIT₹75.79₹118.91₹162.0464
EV/EBITDA₹62.55₹101.27₹139.9866
EV/Revenue₹33.62₹71.00₹108.3751
Asset-Based
NCAV (Graham)₹9.13₹13.84₹17.3054
Growth DCF
Growth DCF₹88.58₹143.40₹218.5577
Rev-Margin DCF₹81.69₹144.54₹227.4471
Economic Profit
Residual Income₹38.31₹38.72₹41.4071
ROIC Compounder₹51.19₹63.60₹79.3772
Growth Earnings
Growth-Adj P/E₹52.60₹75.14₹97.6967
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.83/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+13.5%
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.
+6.8%
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.
+12.8%
Start year 2021 (pandemic). Over 10 years: +14.3% a year
Revenue growth 13 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.
+12.1%
’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. Basis: EBIT basis. 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.
−18.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−18.5%
Dividend (yield on the price)0.0%
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.−4.1% vs 10.2%, slowing
Profit margin 2020 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.8% → 6%
Pace: the 5-year rate starts in 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+26.9%
Yearly growth needed for the next five years to justify today's price.
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 +21.8% a year for the price.
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.Furnishings, Fixtures & Appliances · 308 stocks
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.
Is Airo Lam limited (AIROLAM) overvalued or undervalued?
As of Nov 10, 2026, our model estimates a fair value of ₹68.72 versus a price of ₹106.20, about 35% lower (overvalued).
What is the fair value of AIROLAM?
Our model-based fair value for Airo Lam limited is ₹68.72 (as of Nov 10, 2026), built from audited fundamentals. The current price: ₹106.20.
What is the quality score of AIROLAM?
Airo Lam limited has a Quality Score of 42/100. 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 Airo Lam limited (AIROLAM)?
Our model-based price target is the fair value of ₹68.72 (as of Nov 10, 2026) from 24 valuation models. Cautious scenario ₹51.54, optimistic scenario ₹92.11. It is a calculation from audited fundamentals, not an analyst target.
What is the Airo Lam limited stock forecast for 2026?
Our models put fair value at ₹68.72, about 35% lower versus a price of ₹106.20 (overvalued). Cautious scenario ₹51.54, optimistic scenario ₹92.11. The calculation is refreshed regularly with new filings.
What is the revenue of Airo Lam limited (AIROLAM)?
Airo Lam limited reported trailing-twelve-month revenue of about ₹2.4B (latest available figure, as of Nov 10, 2026).
What growth is priced into Airo Lam limited (AIROLAM)?
For today's price to be fair in a discounted-cash-flow model, Airo Lam limited would have to grow free cash flow by +26.9 % per year for five years (discount rate 12.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +12.8 % per year. As of Nov 10, 2026.
What discount rate (WACC) does the fair value of AIROLAM use?
Our models discount Airo Lam limited at 12.4 %: a base by market capitalisation (nano), 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 Airo Lam limited that is +26.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.4 %) and the same formula as our fair value.
How much growth has Airo Lam limited (AIROLAM) delivered so far?
Over the past 5 years revenue at Airo Lam limited grew +12.8 % a year. The price currently implies free-cash-flow growth of +26.9 % 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 Airo Lam limited (AIROLAM) growing?
The median revenue growth in the sector is +4.4 % a year. That is the yardstick for the growth priced into Airo Lam limited (+26.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Airo Lam limited (AIROLAM)?
The free-cash-flow yield on the price is 4.03 %: that much free cash flow Airo Lam limited produces per unit of market value. When it exceeds the discount rate of our models (12.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Airo Lam limited (AIROLAM)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Airo Lam limited it is ₹68.72 per share (as of Nov 10, 2026), against a price of ₹106.20. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Airo Lam limited stock overvalued or undervalued in 2026?
As of Nov 10, 2026, AIROLAM trades above its calculated fair value: price ₹106.20, fair value ₹68.72, a gap of about −35% (overvalued). 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 AIROLAM?
No. The price is what the market pays today (₹106.20); the fair value is what the company's own numbers justify (₹68.72). For Airo Lam limited the two are ₹37.48 per share apart. That gap is exactly why we show both numbers side by side.
How much is Airo Lam limited worth?
The market values Airo Lam limited at about ₹2.0B (market capitalisation, as of Nov 10, 2026). Per share that is ₹106.20; our models calculate a fair value of ₹68.72 per share.
What do the bullish and bearish scenarios say about AIROLAM?
Our models span a range for Airo Lam limited: cautious scenario ₹51.54, base ₹68.72, optimistic ₹92.11 per share (as of Nov 10, 2026, price ₹106.20). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of AIROLAM?
Airo Lam limited trades at a price-to-earnings ratio of 30.3 (as of Nov 10, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹68.72 is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2018 to 2026), reported earnings: 15.8. Other multiples: P/B 2.5, P/S 0.8, EV/EBITDA 11.0.
How solid is the balance sheet of Airo Lam limited (AIROLAM)?
Balance-sheet figures for Airo Lam limited (as of Nov 10, 2026): return on equity 7.0%, debt of 0.20 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is AIROLAM from its 52-week high?
Airo Lam limited trades at ₹106.20, about 3% below its 52-week high of ₹109.37 and 35% above the low of ₹78.84 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of ₹68.72 is for.
Which stocks are comparable to Airo Lam limited?
From the same area (Consumer Cyclical) we also value Midea Group, Gree Electric Appliances, Inc, SharkNinja, Inc, Haier Smart Home Co, 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 Airo Lam limited stock attractive at the current price?
The data as of Nov 10, 2026: price ₹106.20, calculated fair value ₹68.72 (−35%), Quality Score 42/100, from 24 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 AIROLAM calculated?
We run Airo Lam limited through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ₹68.72 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. Airo Lam limited itself currently trades above fair value. 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 Airo Lam limited (AIROLAM)?
The closing price on Nov 9, 2026 was ₹106.20. Our model-based fair value is ₹68.72, about 35% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Airo Lam limited right now?
The price sits above even our optimistic bull case (₹92.11). The favourable scenario is already priced in. Weak quality (42/100) and above fair value at the same time, the margin of safety is missing on both counts.
Where does the earnings growth of Airo Lam limited (AIROLAM) come from?
Earnings per share at Airo Lam limited grew +12.5 % a year from 2015 to 2026. Broken into its drivers: revenue per share +13.2 %, EBIT margin +5.8 %, tax rate +0.4 %, residual (interest, one-offs) −6.4 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Airo Lam limited
How large is the market capitalisation of Airo Lam limited (AIROLAM)?
The market capitalisation of Airo Lam limited is ₹2.0B (≈ $21.1M). 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 Airo Lam limited (AIROLAM)?
The price-to-sales ratio of Airo Lam limited is 0.82 (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 Airo Lam limited (AIROLAM)?
Earnings per share at Airo Lam limited are ₹3.50 (price ÷ EPS = P/E 30.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Airo Lam limited (AIROLAM)?
The net margin of Airo Lam limited is 2.2% (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 Airo Lam limited (AIROLAM)?
The return on equity (ROE) of Airo Lam limited is 7.0% (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 Airo Lam limited (AIROLAM)?
On an EBIT basis the return on assets of Airo Lam limited is 10.4% (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 Airo Lam limited (AIROLAM)?
The operating margin of Airo Lam limited is 3.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Airo Lam limited (AIROLAM)?
Revenue at Airo Lam limited is growing +9.2% versus a year earlier (3y avg +6.8%). 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 Airo Lam limited (AIROLAM)?
Earnings per share at Airo Lam limited are growing −93.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Airo Lam limited (AIROLAM) carry?
The net debt of Airo Lam limited is ₹804M (fiscal year 2026, ≈ 10.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Airo Lam limited in the live analysis
One click puts Airo Lam limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 10, 2026