Aegis Logistics Limited (AEGISLOG) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Aegis Logistics Limited stock ₹1,206, price ₹1,227, that is 1.7% below the price, quality 61 out of 100. Rating: fairly valued. 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 10, 2026.
How to read this chart
60‑month range ₹159.78 – ₹1,489 · fair‑value band ₹844.18 – ₹1,568 · the ₹1,227 price screens above the ₹1,206 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 10, 2026.
Follow Aegis Logistics in your weekly email
Every Wednesday you see whether Aegis Logistics 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.
Aegis Logistics Limited, together with its subsidiaries, operates as an oil, gas, and chemical logistics company primarily in India. The company operates through Liquid Terminal Division and Gas Terminal Division segments.
Show moreShow less
It owns and operates a network of shore based tank farm installations for the handling of bulk liquids, including hazardous chemicals, petroleum products, and petrochemicals for petroleum, oil, petrochemical, chemical, and vegetable oil industries.
The company also offers supply chain management services, including product planning, sourcing, shipping, receipt, storage, and dispatch; product handling services; storage services for other related gases, such as Butene-1, Butadiene, Propylene, VCM, etc.; and energy solution to industries for their various applications, as well as supplies LPG, propane, and butane.
In addition, it provides fuel transportation services; and LPG installation and interfuel conversion services for home, hotels, and industries, as well as offers LPG appliances, such as cooktops, pressure cooker, cookware, LPG iron-GasXpress, and LPG accessories.
The company was incorporated in 1956 and is based in Mumbai, India.
Stock analysis
Aegis Logistics Limited (AEGISLOG) currently trades at ₹1,227, while our model-based Fair Value estimate is ₹1,206, so the stock looks roughly fairly valued today (gap 1.7%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of ₹777.57 per share, and 0 of the 26 models we run sit above the ₹1,227 price.
Bear case: the Dividend Discount group reads lowest at ₹146.47, and 26 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ₹844.18 (bear) to ₹1,568 (bull), the price of ₹1,227 sits inside 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 Energy sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Aegis Logistics Limited reported revenue of ₹83.3B in FY2026 versus ₹46.3B in FY2022, a compound +15.8%/yr. Reported net income was ₹9.0B in FY2026, compounding +25.9%/yr from FY2022.
Key figures
Market cap ₹431B (≈ $4.6B) Mid · P/E ratio 32.3 · P/S ratio 4.82 · EPS (TTM) ₹37.96 · Dividend yield 0.5% · Net margin 14.9% · Return on equity 17.3% · Return on assets (EBIT) 12.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 62 out of 100 (low confidence).
What moves the price
The share trades about 18% below its 52-week high and 110% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Energy peers we cover trades at −46% fair-value upside, at −2%, AEGISLOG screens cheaper than that median.
Fair Value models
Bear₹844.18Fair Value ₹1,206Bull₹1,568
Price ₹1,227 · Downside -1.7%
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 (₹19.27 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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+23.2%
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.
−1.1%
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.
+16.7%
Start year 2021 (pandemic). Over 10 years: +14.2% 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.
+22.4%
’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.
≈ +20.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+19.6%
Dividend (yield on the price)0.5%
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.32.1% vs 22.4%, picking up
Profit margin 2005 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.22% → 15%
Pace: the 5-year rate starts in 2021 (pandemic)
⚠ Rate on operating basis: 2026 sits 58% above its own trend.
Growth Forecast
Price in line with expectations
The price assumes more growth than the company has delivered so far and about what analysts expect.
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).
+22.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+21.5%
Yearly sales growth analysts expect, extended to five years.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about +17.5% a year for the price and +16.7% for the forecasts.
Compare Aegis Logistics 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.Oil & Gas Refining & Marketing · 119 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score61 · Above median
Fair Value upside−1.7% · Above median
Profitability
Return on equity (12 months)17.3% · Above median
Return on assets6.2% · Top 25%
Net margin (12 months)14.9% · Top 25%
Operating margin (12 months)20.7% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)0.8% · Bottom 25%
Dividend yield (12 months)0.5% · Bottom 25%
Balance sheet
Debt / equity0.06× · Below median
Valuation Multiplesvs Oil & Gas Refining & Marketing 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 Aegis Logistics Limited (AEGISLOG) overvalued or undervalued?
As of Nov 10, 2026, our model estimates a fair value of ₹1,206 versus a price of ₹1,227, about 2% lower (fairly valued).
What is the fair value of AEGISLOG?
Our model-based fair value for Aegis Logistics Limited is ₹1,206 (as of Nov 10, 2026), built from audited fundamentals. The current price: ₹1,227.
What is the quality score of AEGISLOG?
Aegis Logistics 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 Aegis Logistics Limited (AEGISLOG)?
Our model-based price target is the fair value of ₹1,206 (as of Nov 10, 2026) from 26 valuation models. Cautious scenario ₹844.18, optimistic scenario ₹1,568. It is a calculation from audited fundamentals, not an analyst target.
What is the Aegis Logistics Limited stock forecast for 2026?
Our models put fair value at ₹1,206, about 2% lower versus a price of ₹1,227 (fairly valued). Cautious scenario ₹844.18, optimistic scenario ₹1,568. The calculation is refreshed regularly with new filings.
What is the revenue of Aegis Logistics Limited (AEGISLOG)?
Aegis Logistics Limited reported trailing-twelve-month revenue of about ₹89.4B (latest available figure, as of Nov 10, 2026).
Does Aegis Logistics Limited pay a dividend?
Aegis Logistics Limited currently shows a dividend yield of 0.55% relative to its recent price (as of Nov 10, 2026).
How much is the dividend of Aegis Logistics Limited (AEGISLOG) and when is the ex-dividend date?
Aegis Logistics Limited pays a dividend of ₹6.70 per share a year, a dividend yield of 0.5%. The last ex-dividend date was Jul 10, 2026. A dividend has been paid every year since at least 2002. The payout ratio is 17.7% of earnings. Free cash flow covers the dividend 5.13 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 Aegis Logistics Limited (AEGISLOG)?
For today's price to be fair in a discounted-cash-flow model, Aegis Logistics Limited would have to grow free cash flow by +22.3 % 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 +16.7 % per year. As of Nov 10, 2026.
What discount rate (WACC) does the fair value of AEGISLOG use?
Our models discount Aegis Logistics Limited at 10.9 %: a base by market capitalisation (mid), damped by beta 0.49, 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 Aegis Logistics Limited that is +22.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.9 %) and the same formula as our fair value.
How much growth has Aegis Logistics Limited (AEGISLOG) delivered so far?
Over the past 5 years revenue at Aegis Logistics Limited grew +16.7 % a year. The price currently implies free-cash-flow growth of +22.3 % 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 Aegis Logistics Limited (AEGISLOG) growing?
The median revenue growth in the sector is +12.9 % a year. That is the yardstick for the growth priced into Aegis Logistics Limited (+22.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Aegis Logistics Limited (AEGISLOG)?
The free-cash-flow yield on the price is 2.80 %: that much free cash flow Aegis Logistics Limited 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 Aegis Logistics Limited (AEGISLOG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Aegis Logistics Limited it is ₹1,206 per share (as of Nov 10, 2026), against a price of ₹1,227. 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 Aegis Logistics Limited stock overvalued or undervalued in 2026?
As of Nov 10, 2026, AEGISLOG trades above its calculated fair value: price ₹1,227, fair value ₹1,206, a gap of about −2% (fairly valued). 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 AEGISLOG?
No. The price is what the market pays today (₹1,227); the fair value is what the company's own numbers justify (₹1,206). For Aegis Logistics Limited the two are ₹20.72 per share apart. That gap is exactly why we show both numbers side by side.
How much is Aegis Logistics Limited worth?
The market values Aegis Logistics Limited at about ₹431B (market capitalisation, as of Nov 10, 2026). Per share that is ₹1,227; our models calculate a fair value of ₹1,206 per share.
What do the bullish and bearish scenarios say about AEGISLOG?
Our models span a range for Aegis Logistics Limited: cautious scenario ₹844.18, base ₹1,206, optimistic ₹1,568 per share (as of Nov 10, 2026, price ₹1,227). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of AEGISLOG?
Aegis Logistics Limited trades at a price-to-earnings ratio of 32.3 (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 ₹1,206 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2017 to 2026), reported earnings, FY2026 ex one-offs: 36.4. Other multiples: P/B 7.1, P/S 4.8, EV/EBITDA 18.7.
How solid is the balance sheet of Aegis Logistics Limited (AEGISLOG)?
Balance-sheet figures for Aegis Logistics Limited (as of Nov 10, 2026): return on equity 17.3%, debt of 0.06 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is AEGISLOG from its 52-week high?
Aegis Logistics Limited trades at ₹1,227, about 18% below its 52-week high of ₹1,489 and 110% above the low of ₹583.89 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of ₹1,206 is for.
Which stocks are comparable to Aegis Logistics Limited?
From the same area (Energy) we also value Reliance Industries Limited, Valero Energy Corporation, Phillips 66, Marathon Petroleum Corporation, 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 Aegis Logistics Limited stock attractive at the current price?
The data as of Nov 10, 2026: price ₹1,227, calculated fair value ₹1,206 (−2%), 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 AEGISLOG calculated?
We run Aegis Logistics 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 ₹1,206 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. Aegis Logistics 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 Aegis Logistics Limited (AEGISLOG)?
The closing price on Nov 9, 2026 was ₹1,227. Our model-based fair value is ₹1,206, about 2% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Aegis Logistics Limited right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (₹844.18 to ₹1,568) leaves room in how you read the outcome.
Where does the earnings growth of Aegis Logistics Limited (AEGISLOG) come from?
Earnings per share at Aegis Logistics Limited grew +22.1 % a year from 2015 to 2026. Broken into its drivers: revenue per share +8.6 %, EBIT margin +8.7 %, tax rate −0.5 %, residual (interest, one-offs) +4.0 %. 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 Aegis Logistics Limited
How large is the market capitalisation of Aegis Logistics Limited (AEGISLOG)?
The market capitalisation of Aegis Logistics Limited is ₹431B (≈ $4.6B). 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 Aegis Logistics Limited (AEGISLOG)?
The price-to-sales ratio of Aegis Logistics Limited is 4.82 (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 Aegis Logistics Limited (AEGISLOG)?
Earnings per share at Aegis Logistics Limited are ₹37.96 (price ÷ EPS = P/E 32.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Aegis Logistics Limited (AEGISLOG)?
The dividend yield of Aegis Logistics Limited is 0.5% (payout 17.7%). 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 Aegis Logistics Limited (AEGISLOG)?
The net margin of Aegis Logistics Limited is 14.9% (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 Aegis Logistics Limited (AEGISLOG)?
The return on equity (ROE) of Aegis Logistics Limited is 17.3% (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 Aegis Logistics Limited (AEGISLOG)?
On an EBIT basis the return on assets of Aegis Logistics Limited is 12.8% (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 Aegis Logistics Limited (AEGISLOG)?
The operating margin of Aegis Logistics Limited is 20.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Aegis Logistics Limited (AEGISLOG)?
Revenue at Aegis Logistics Limited is growing +0.8% versus a year earlier (3y avg −1.1%). 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 Aegis Logistics Limited (AEGISLOG)?
Earnings per share at Aegis Logistics Limited are growing +44.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Aegis Logistics Limited (AEGISLOG) hold?
Aegis Logistics Limited holds more cash than debt, ₹446M net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Aegis Logistics Limited in the live analysis
One click puts Aegis Logistics 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 10, 2026