EN DE

Archidply Decor Limited (ADL) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹380M

AD Archidply Decor Limited ADL · NSE
Price₹70.71
Fair Value₹7.05
Upside-90.0%
Quality53/100
Watch Archidply Decor Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.0% net margin
Low debt · generates free cash flow
Trails peers (3/9)
Narrow moat 22/100
Evidence: High Range ₹6.36 – ₹7.61 Share as image

Fair value as of: Aug 13, 2026

From 22 valuation models · updated today

Share price −0.1% over the past month.

A solid business, but screening 90% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹7.61). The favourable scenario is already priced in.
  • Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹146.60 ₹27.15 Fair Value ₹7.05 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹27.15 – ₹146.60 · fair‑value band ₹6.36 – ₹7.61 · the ₹70.71 price screens above the ₹7.05 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Archidply Decor Limited (ADL) currently trades at ₹70.71, while our model-based Fair Value estimate is ₹7.05, implying the stock looks roughly 90.0% overvalued today. The Quality Score stands at 53/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Trailing-twelve-month revenue stands at ₹463M. Revenue declined 17.3% year over year. Net debt stands at ₹185M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹6.36 (bear case) to ₹7.61 (bull case); at ₹70.71, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 36% below its 52-week high and 41% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 8% fair-value upside, at -90%, ADL screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF ₹26.14 ₹33.23 ₹44.23 80
Rev-Margin DCF ₹15.60 ₹19.96 ₹25.63 74
ROIC Compounder ₹6.98 ₹7.83 ₹8.55 72
All 22 models by family
DCF Models
FCF DCF ₹25.34 ₹32.83 ₹45.38 38
Owner Earnings ₹20.47 ₹26.48 ₹36.56 31
5Y Revenue Exit ₹15.60 ₹19.31 ₹24.65 39
5Y EBITDA Exit ₹27.07 ₹39.15 ₹55.15 41
5Y P/E Exit ₹11.53 ₹12.28 ₹13.29 38
10Y Revenue Exit ₹19.60 ₹22.58 ₹25.48 36
10Y EBITDA Exit ₹26.15 ₹33.78 ₹41.82 37
10Y P/E Exit ₹17.52 ₹18.61 ₹19.39 35
Earnings-Based
Graham-Dodd ₹0.0200 ₹0.0300 ₹0.0300 54
EPV ₹6.98 ₹7.83 ₹8.55 59
Multiples
P/E Multiple ₹0.0600 ₹0.0800 ₹0.1000 63
P/S Multiple ₹0.0500 ₹0.0600 ₹0.0800 58
P/B Multiple ₹0.0500 ₹0.0600 ₹0.0800 55
EV/EBIT ₹12.48 ₹16.40 ₹20.33 53
EV/EBITDA ₹33.06 ₹43.85 ₹54.64 54
EV/Revenue ₹8.63 ₹12.04 ₹15.44 43
Asset-Based
NCAV (Graham) ₹45.66 ₹61.19 ₹91.33 50
Growth DCF
Growth DCF ₹26.14 ₹33.23 ₹44.23 80
Rev-Margin DCF ₹15.60 ₹19.96 ₹25.63 74
Economic Profit
Residual Income ₹56.83 ₹50.25 ₹30.77 61
ROIC Compounder ₹6.98 ₹7.83 ₹8.55 72
Growth Earnings
Growth-Adj P/E ₹0.0400 ₹0.0600 ₹0.0800 68

Widest divergence: Asset-Based (₹61.19) versus Earnings-Based (₹0.0300). Highest evidence: Growth DCF (80).

Notify me when ADL reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹463M
Revenue growth (YoY) -17.3%
Free cash flow ₹16.9M FY2026
Operating margin 1.2%
EPS growth (YoY) +100%
Net debt ₹185M FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 53/100

Of which business quality 53 · Market factors (momentum, volatility) 38

Profitability 21
Margins and returns on capital today
Quality Growth 17
Are margins and returns improving?
Cashflow 62
Earnings quality: real cash, not paper profit
Fin. Strength 49
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 60
Calm price path (market factor)
Momentum 31
Price trend over the last 3–12 months (market factor)
52W Momentum 24
Distance to the 52-week high (market factor)
Net Issuance 90
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Archidply Decor Limited provides decorative and lifestyle interior design products in India and internationally. The company manufactures and trades in wood-based products, such decorative laminates and veneers, plywood and block boards, and prelaminated particle boards.

Full company description

Archidply Decor Limited provides decorative and lifestyle interior design products in India and internationally. The company manufactures and trades in wood-based products, such decorative laminates and veneers, plywood and block boards, and prelaminated particle boards. It also provides Gurjan based plywood, Pureply plywood, Bon Vivant, particle board & MDF, as well as decorative veneered and plain flush doors. Archidply Decor Limited was incorporated in 2017 and is based in Bengaluru, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Archidply Decor Limited reported revenue of ₹463M in FY2026 versus ₹420M in FY2022, a compound +2.5%/yr. Reported net income was ₹20.0K in FY2026, compounding −70.0%/yr from FY2022.

Growth Quality 64/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹463M
Latest YoY
−11.7%
Avg. growth/yr (3Y) 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.
−2.8%
Avg. growth/yr (5Y) 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.
+7.6%
Avg. growth/yr (7Y) 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.
−2.6%
Revenue +2.5%/yr
FY22 ₹420M
FY23 ₹504M
FY24 ₹471M
FY25 ₹525M
FY26 ₹463M
Net income −70.0%/yr
FY22 ₹2.5M
FY23 ₹7.3M
FY24 ₹286K
FY25 ₹565K
FY26 ₹20.0K

ADL screens 90% overvalued. Compare with Midea Group →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Archidply Decor Limited Fair Value". https://www.fairvalue-calculator.com/stock/ADL

Peer Group

Furnishings, Fixtures & Appliances · 317 stocks

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.

Quality Score 53 · Above median
Fair Value upside −90% · Bottom 25%
Return on assets 0% · Below median
Net margin (TTM) 0% · Below median
Operating margin (TTM) 1% · Below median
Revenue growth -17% · Bottom 25%
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Furnishings, Fixtures & Appliances median · lower = cheaper

P/FCF 0.2× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 18
FUTURE 0 · sector 0
PAST 0 · sector 19
HEALTH 100 · sector 98
DIVIDEND 0 · sector 52

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Furnishings, Fixtures & Appliances stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Midea Group 000333 ¥84.34 ¥99.66 +18%
Gree Electric Appliances, Inc 000651 ¥40.23 ¥86.91 +116%
Haier Smart Home Co 600690 ¥21.79 ¥36.04 +65%
King Slide Works Co 2059 12,045 TWD 1,917 TWD -84%
Guangdong Songfa Ceramics Co 603268 ¥173.26 ¥38.83 -78%
Hisense Home Appliances Group 000921 ¥27.69 ¥50.62 +83%
Ecovacs Robotics Co 603486 ¥57.74 ¥54.14 -6%
Zhejiang Supor Co 002032 ¥41.68 ¥44.84 +8%
COWAY Co 021240 97,200 KRW 103,928 KRW +7%
Voltas Limited VOLTAS ₹1,290 ₹152.27 -88%

Compare Archidply Decor Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Archidply Decor Limited (ADL) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹7.05 versus a price of ₹70.71, about −90% (overvalued).
What is the fair value of ADL?
Our model-based fair value for Archidply Decor Limited is ₹7.05 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹70.71.
What is the quality score of ADL?
Archidply Decor Limited has a Quality Score of 53/100. 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 revenue of Archidply Decor Limited (ADL)?
Archidply Decor Limited reported trailing-twelve-month revenue of about ₹463M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of ADL?
The net profit margin of Archidply Decor Limited is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Archidply Decor Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.