EN DE

Aqylon Nexus Limited (AQYLON) Fair Value & Analysis

Communication Services · IN · Market cap ₹10.9B

AN Aqylon Nexus Limited AQYLON · NSE
Price₹22.93
Fair Value₹4.24
Upside-81.5%
Quality66/100
Watch Aqylon Nexus Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 43.6% net margin
Negative equity (buybacks among others) · generates free cash flow
Trails peers (3/11)
Narrow moat 39/100
Evidence: High Range ₹2.68 – ₹5.30 Share as image

Fair value as of: Aug 13, 2026

From 23 valuation models · updated 3 days ago

Share price −37.5% over the past month.

A solid business, but screening 82% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (₹5.30). The favourable scenario is already priced in.
  • Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹2.68 to ₹5.30) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹2,220 ₹22.93 Fair Value ₹4.24 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 ₹22.93 – ₹2,220 · fair‑value band ₹2.68 – ₹5.30 · the ₹22.93 price screens above the ₹4.24 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Aqylon Nexus Limited (AQYLON) currently trades at ₹22.93, while our model-based Fair Value estimate is ₹4.24, implying the stock looks roughly 81.5% overvalued today. The Quality Score stands at 66/100 (solid quality), in the Communication Services 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).

Over the trailing twelve months, Aqylon Nexus Limited generated revenue of ₹132M at a net margin of 43.6%. Revenue grew 180.2% year over year. Net debt stands at ₹155M. The stock trades on a trailing P/E of 99.7. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹2.68 (bear case) to ₹5.30 (bull case); at ₹22.93, 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. For context, the median of 10 Communication Services peers we cover trades at 20% fair-value upside, at -82%, AQYLON 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 ₹13.30 ₹26.06 ₹46.96 72
Gordon GGM ₹2.40 ₹4.99 ₹7.90 70
Growth-Adj P/E ₹23.31 ₹33.29 ₹43.30 68
All 23 models by family
DCF Models
FCF DCF ₹14.09 ₹22.01 ₹47.18 38
Owner Earnings ₹12.19 ₹27.32 ₹59.09 31
5Y Revenue Exit ₹4.26 ₹5.15 ₹6.76 39
5Y EBITDA Exit ₹4.55 ₹5.68 ₹7.83 41
5Y P/E Exit ₹13.01 ₹28.42 ₹49.36 38
10Y Revenue Exit ₹7.17 ₹10.67 ₹11.40 36
10Y EBITDA Exit ₹7.39 ₹11.24 ₹16.45 37
10Y P/E Exit ₹13.58 ₹29.50 ₹55.58 35
Earnings-Based
Graham-Dodd ₹4.86 ₹33.98 ₹47.69 54
Lynch FV ₹17.56 ₹25.08 ₹32.62 50
PEG = 1.0 ₹17.56 ₹25.08 ₹32.62 46
EPV ₹0.4422 ₹0.4737 ₹0.4737 59
Dividend Discount
Gordon GGM ₹2.40 ₹4.99 ₹7.90 70
DDM Multi-Stage ₹2.40 ₹4.20 ₹5.24 61
Multiples
P/E Multiple ₹11.81 ₹15.76 ₹19.71 63
P/S Multiple ₹4.33 ₹5.75 ₹7.20 58
EV/EBIT ₹0.6316 ₹0.7264 ₹0.8211 53
EV/EBITDA ₹0.9159 ₹1.11 ₹1.33 54
EV/Revenue ₹0.5369 ₹0.6316 ₹0.7264 43
Growth DCF
Growth DCF ₹13.30 ₹26.06 ₹46.96 72
Rev-Margin DCF ₹4.58 ₹5.87 ₹8.56 67
Economic Profit
ROIC Compounder ₹0.4422 ₹0.4737 ₹0.4737 67
Growth Earnings
Growth-Adj P/E ₹23.31 ₹33.29 ₹43.30 68

Widest divergence: Growth Earnings (₹33.29) versus Economic Profit (₹0.4737). Highest evidence: Growth DCF (72).

Notify me when AQYLON reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹132M
Revenue growth (YoY) +180%
Net margin 43.6%
Free cash flow ₹65.8M FY2026
P/E ratio 99.7
Operating margin -2.5%
More key figures
EPS (TTM) ₹0.2300
Net debt ₹155M FY2026

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

Quality Score breakdown

Overall quality 66/100

Of which business quality 68 · Market factors (momentum, volatility) 15

Profitability 79
Margins and returns on capital today
Quality Growth 80
Are margins and returns improving?
Cashflow 86
Earnings quality: real cash, not paper profit
Fin. Strength 61
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 0
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 0
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

Aqylon Nexus Limited, a diversified technology company, provides AI solutions, space technology, semiconductor design, and datacenter infrastructure services in India and internationally. It serves aerospace, agriculture, telecommunications, and industrial automation sectors.

Full company description

Aqylon Nexus Limited, a diversified technology company, provides AI solutions, space technology, semiconductor design, and datacenter infrastructure services in India and internationally. It serves aerospace, agriculture, telecommunications, and industrial automation sectors. The company was formerly known as Sri Adhikari Brothers Television Network Limited and changed its name to Aqylon Nexus Limited in January 2026. Aqylon Nexus Limited was founded in 1985 and is based in Mumbai, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Aqylon Nexus Limited reported revenue of ₹132M in FY2026 versus ₹502K in FY2022, a compound +302.7%/yr. Reported net income was ₹57.6M in FY2026.

Growth Quality 87/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹132M
Latest YoY
+116.3%
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.
+631.0%
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.
+177.6%
Avg. growth/yr (19Y) 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.
−5.7%
Revenue +302.7%/yr
FY22 ₹502K
FY23 ₹338K
FY24 ₹27.6M
FY25 ₹61.1M
FY26 ₹132M
Net income
FY22 −₹212M
FY23 −₹213M
FY24 −₹213M
FY25 −₹224M
FY26 ₹57.6M

AQYLON screens 82% overvalued. Compare with Nexstar Media 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). "Aqylon Nexus Limited Fair Value". https://www.fairvalue-calculator.com/stock/AQYLON

Peer Group

Broadcasting · 65 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 66 · Top 25%
Fair Value upside −82% · Bottom 25%
Return on assets 1% · Below median
Net margin (TTM) 44% · Top 25%
Operating margin (TTM) -3% · Below median
Revenue growth 180% · Top 25%
Dividend yield (TTM) 0.2% · Bottom 25%

Valuation Multiples vs Broadcasting median · lower = cheaper

P/E (TTM) 99.7× · Pricier than 75% of peers
P/S (TTM) 82.36× · Pricier than 75% of peers
P/FCF 1.7× · Pricier than median

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 26
FUTURE 100 · sector 0
PAST 0 · sector 3
HEALTH 0 · sector 96
DIVIDEND 4 · sector 71

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

PAST 0: with negative equity (buybacks among others) return on equity is not meaningfully computable.

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 Broadcasting stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Nexstar Media Group NXST $185.14 $151.97 -18%
SES S.A SESG €5.43 €18.90 +248%
PT Elang Mahkota Teknologi Tbk, through its subsidiaries, EMTK 500.00 IDR 1,094 IDR +119%
MFE-Mediaforeurope N.V MFEB €3.62 €5.38 +49%
Jiangsu Broadcasting Cable Information Network Corporation 600959 ¥3.10 ¥1.14 -63%
Sun TV Network Limited SUNTV ₹487.90 ₹586.58 +20%
MBC Group 4072 20.43 SAR 19.24 SAR -6%
Métropole Télévision S.A MMT €12.04 €15.96 +33%
Beijing Gehua Catv Network Co 600037 ¥7.15 ¥3.64 -49%
PT Surya Citra Media Tbk, SCMA 200.00 IDR 198.19 IDR -1%

Compare Aqylon Nexus Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

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

Frequently asked questions

Is Aqylon Nexus Limited (AQYLON) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹4.24 versus a price of ₹22.93, about −82% (overvalued).
What is the fair value of AQYLON?
Our model-based fair value for Aqylon Nexus Limited is ₹4.24 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹22.93.
What is the quality score of AQYLON?
Aqylon Nexus Limited has a Quality Score of 66/100. 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 Aqylon Nexus Limited (AQYLON)?
Aqylon Nexus Limited reported trailing-twelve-month revenue of about ₹132M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of AQYLON?
The net profit margin of Aqylon Nexus Limited is about 43.6%, meaning it keeps roughly 43.6% 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 Aqylon Nexus 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.