ADOR MULTIPRODUCTS LTD. (ADORMUL) fair value: what the stock is really worth
We calculate from audited financials what ADOR MULTIPRODUCTS LTD. is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch ADOR MULTIPRODUCTS LTD. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for free
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, dashed = 300-day average. As of Sep 13, 2026.
How to read this chart
60‑month range ₹23.62 – ₹142.35 · fair‑value band ₹126.13 – ₹208.30 · the ₹85.00 price screens below the ₹159.57 fair value. Dashed = 300-day average. As of Sep 13, 2026.
Ador Multiproducts Limited manufactures, distributes, and sells cosmetic and personal care products primarily in India. The company offers hand sanitizers, hand wash, serums, talc, face wash, lotion, shampoo, and skin care products. It offers its products under the Sublime Life, Cocomo, Anatomicals, Booth & Berkeley, Be.
Show more
Ador Multiproducts Limited manufactures, distributes, and sells cosmetic and personal care products primarily in India. The company offers hand sanitizers, hand wash, serums, talc, face wash, lotion, shampoo, and skin care products. It offers its products under the Sublime Life, Cocomo, Anatomicals, Booth & Berkeley, Be. The Solution, 23Yards, and Santic brand names. Ador Multiproducts Limited was incorporated in 1948 and is based in Mumbai, India.
Stock analysis
ADOR MULTIPRODUCTS LTD. (ADORMUL) currently trades at ₹85.00, while our model-based Fair Value estimate is ₹159.57, implying the stock looks roughly 46.7% undervalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of ₹533.30 per share, and 9 of the 10 models we run sit above the ₹85.00 price.
Bear case: the Multiples group reads lowest at ₹72.23, and 1 of the 10 models stay below the price. Evidence for this calculation is low.
Scenario range: ₹126.13 (bear) to ₹208.30 (bull), the price of ₹85.00 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 56/100 (solid quality), in the Consumer Defensive sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
ADOR MULTIPRODUCTS LTD. reported revenue of ₹21.7M in FY2025 versus ₹193M in FY2021, a compound −42.1%/yr. Reported net income was −₹19.7M in FY2025.
Key figures
Market cap ₹1.3B (≈ $13.6M) · P/S ratio 66.3 · EPS (TTM) ₹−4.55 · Net margin −90.8% · Return on equity −25.2% · Return on assets (EBIT) −25.7% · Operating margin −115% · Revenue (TTM) ₹19.6M.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 43% below its 52-week high and 18% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −31% fair-value upside, at 88%, ADORMUL screens cheaper than that median.
Fair Value models
Bear ₹126.13Fair Value ₹159.57Bull ₹208.30
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = 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.18/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−67.7%
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.
−45.5%
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.
−26.1%
Revenue growth 6 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.
−18.3%
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−33.1% (2020) → −24.8% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
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).
+63.9%
Yearly growth needed for the next five years to justify today's price.
Compare ADOR MULTIPRODUCTS LTD. 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.Household & Personal Products · 246 stocks
Beats the industry median on 3/8 measures
Overall it trails its industry peers.
Valuation
Quality Score55 · Below median
Profitability
Return on assets−4% · Bottom 25%
Net margin (TTM)−126% · Bottom 25%
Operating margin (TTM)−115% · Bottom 25%
Growth and dividend
Revenue growth62% · Top 25%
Valuation Multiplesvs Household & Personal Products 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.
Is ADOR MULTIPRODUCTS LTD. (ADORMUL) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of ₹159.57 versus a price of ₹85.00, about +88% upside (undervalued).
What is the fair value of ADORMUL?
Our model-based fair value for ADOR MULTIPRODUCTS LTD. is ₹159.57 (as of Sep 13, 2026), built from audited fundamentals. The current price: ₹85.00.
What is the quality score of ADORMUL?
ADOR MULTIPRODUCTS LTD. has a Quality Score of 56/100. 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 ADOR MULTIPRODUCTS LTD. (ADORMUL)?
Our model-based price target is the fair value of ₹159.57 (as of Sep 13, 2026) from 10 valuation models. Cautious scenario ₹126.13, optimistic scenario ₹208.30. It is a calculation from audited fundamentals, not an analyst target.
What is the ADOR MULTIPRODUCTS LTD. stock forecast for 2026?
Our models put fair value at ₹159.57, about +88% upside versus a price of ₹85.00 (undervalued). Cautious scenario ₹126.13, optimistic scenario ₹208.30. The calculation is refreshed regularly with new filings.
What is the revenue of ADOR MULTIPRODUCTS LTD. (ADORMUL)?
ADOR MULTIPRODUCTS LTD. reported trailing-twelve-month revenue of about ₹19.6M (latest available figure, as of Sep 13, 2026).
What growth is priced into ADOR MULTIPRODUCTS LTD. (ADORMUL)?
For today's price to be fair in a discounted-cash-flow model, ADOR MULTIPRODUCTS LTD. would have to grow free cash flow by +63.9 % per year for five years (discount rate 10.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -26.2 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of ADORMUL use?
Our models discount ADOR MULTIPRODUCTS LTD. at 10.9 %: a base by market capitalisation (nano), damped by beta 0.14, 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 ADOR MULTIPRODUCTS LTD. that is +63.9 % per year a year over ten years, using the same discount rate (10.9 %) and the same formula as our fair value.
How much growth has ADOR MULTIPRODUCTS LTD. (ADORMUL) delivered so far?
Over the past 5 years revenue at ADOR MULTIPRODUCTS LTD. grew -26.2 % a year. The price currently implies +63.9 % per year free-cash-flow growth a 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 ADOR MULTIPRODUCTS LTD. (ADORMUL) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into ADOR MULTIPRODUCTS LTD. (+63.9 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of ADOR MULTIPRODUCTS LTD. (ADORMUL)?
The free-cash-flow yield on the price is 0.44 %: that much free cash flow ADOR MULTIPRODUCTS LTD. produces per unit of market value. When it exceeds the discount rate of our models (10.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of ADOR MULTIPRODUCTS LTD. (ADORMUL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For ADOR MULTIPRODUCTS LTD. it is ₹159.57 per share (as of Sep 13, 2026), against a price of ₹85.00. It is the blended result of 10 valuation models (cash flow, earnings, asset, dividend).
Is ADOR MULTIPRODUCTS LTD. stock overvalued or undervalued in 2026?
As of Sep 13, 2026, ADORMUL trades below its calculated fair value: price ₹85.00, fair value ₹159.57, a gap of about +88% (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 ADORMUL?
No. The price is what the market pays today (₹85.00); the fair value is what the company's own numbers justify (₹159.57). For ADOR MULTIPRODUCTS LTD. the two are ₹74.57 per share apart. That gap is exactly why we show both numbers side by side.
How much is ADOR MULTIPRODUCTS LTD. worth?
The market values ADOR MULTIPRODUCTS LTD. at about ₹1.3B (market capitalisation, as of Sep 13, 2026). Per share that is ₹85.00; our models calculate a fair value of ₹159.57 per share.
What do the bullish and bearish scenarios say about ADORMUL?
Our models span a range for ADOR MULTIPRODUCTS LTD.: cautious scenario ₹126.13, base ₹159.57, optimistic ₹208.30 per share (as of Sep 13, 2026, price ₹85.00). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of ADOR MULTIPRODUCTS LTD. (ADORMUL)?
Balance-sheet figures for ADOR MULTIPRODUCTS LTD. (as of Sep 13, 2026): return on equity −25.2%. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is ADORMUL from its 52-week high?
ADOR MULTIPRODUCTS LTD. trades at ₹85.00, about 43% below its 52-week high of ₹149.45 and 18% above the low of ₹72.00 (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of ₹159.57 is for.
Which stocks are comparable to ADOR MULTIPRODUCTS LTD.?
From the same area (Consumer Defensive) we also value L'Oréal S.A, Unilever PLC, Colgate-Palmolive Company, 500696, 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 ADOR MULTIPRODUCTS LTD. stock attractive at the current price?
The data as of Sep 13, 2026: price ₹85.00, calculated fair value ₹159.57 (+88%), Quality Score 56/100, from 10 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 ADORMUL calculated?
We run ADOR MULTIPRODUCTS LTD. through 10 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹159.57, 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 15.8 % above its aggregate fair value. ADOR MULTIPRODUCTS LTD. currently trades 88 % 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 should I pay attention to with ADOR MULTIPRODUCTS LTD. right now?
The price is below even our cautious bear case (₹126.13). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (56/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of ADOR MULTIPRODUCTS LTD.
How large is the market capitalisation of ADOR MULTIPRODUCTS LTD. (ADORMUL)?
The market capitalisation of ADOR MULTIPRODUCTS LTD. is ₹1.3B (≈ $13.6M). 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 ADOR MULTIPRODUCTS LTD. (ADORMUL)?
The price-to-sales ratio of ADOR MULTIPRODUCTS LTD. is 66.3 (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 ADOR MULTIPRODUCTS LTD. (ADORMUL)?
Earnings per share at ADOR MULTIPRODUCTS LTD. are ₹−4.55. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of ADOR MULTIPRODUCTS LTD. (ADORMUL)?
The net margin of ADOR MULTIPRODUCTS LTD. is −90.8% (fiscal year 2025). 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 ADOR MULTIPRODUCTS LTD. (ADORMUL)?
The return on equity (ROE) of ADOR MULTIPRODUCTS LTD. is −25.2% (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 ADOR MULTIPRODUCTS LTD. (ADORMUL)?
On an EBIT basis the return on assets of ADOR MULTIPRODUCTS LTD. is −25.7% (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 ADOR MULTIPRODUCTS LTD. (ADORMUL)?
The operating margin of ADOR MULTIPRODUCTS LTD. is −115% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at ADOR MULTIPRODUCTS LTD. (ADORMUL)?
Revenue at ADOR MULTIPRODUCTS LTD. is growing +62.2% versus a year earlier (3y avg −45.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net debt does ADOR MULTIPRODUCTS LTD. (ADORMUL) carry?
The net debt of ADOR MULTIPRODUCTS LTD. is ₹6.9M (fiscal year 2025, ≈ 4.0 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 ADOR MULTIPRODUCTS LTD. in the live analysis
One click puts ADOR MULTIPRODUCTS LTD. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
