EN DE

Ellenbarrie Industrial Gases Limited (ELLEN) Fair Value & Analysis

Basic Materials · IN · Market cap ₹37.0B

EI Ellenbarrie Industrial Gases Limited ELLEN · NSE
Price₹332.60
Fair Value₹81.52
Upside-75.5%
Quality46/100
Watch Ellenbarrie Industrial Gases Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 30.6% net margin
Low debt · generates free cash flow
Mixed vs. peers (6/13)
Wide moat 69/100
Evidence: High Range ₹56.32 – ₹105.15 Share as image

Fair value as of: Aug 15, 2026

From 24 valuation models · updated 2 days ago

Fair value updated Aug 15, 2026, revised from ₹99.26 to ₹81.52 (−17.9%) since Aug 6, 2026. Share price +13.0% over the past month.

Below-average quality, and screening another 75% 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 (₹105.15). The favourable scenario is already priced in.
  • Solid but not exceptional quality (46/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹56.32 to ₹105.15) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (13 months)

₹613.30 ₹180.50 Fair Value ₹81.52 Jul 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Aug 15, 2026.

How to read this chart

13‑month range ₹180.50 – ₹613.30 · fair‑value band ₹56.32 – ₹105.15 · the ₹332.60 price screens above the ₹81.52 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Aug 15, 2026.

Full chart & analysis →

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

Analysis

Ellenbarrie Industrial Gases Limited (ELLEN) currently trades at ₹332.60, while our model-based Fair Value estimate is ₹81.52, implying the stock looks roughly 75.5% overvalued today. The Quality Score stands at 46/100 (below-average quality), in the Basic Materials 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, Ellenbarrie Industrial Gases Limited generated revenue of ₹3.4B at a net margin of 30.6%. Revenue grew 6.0% year over year. It earns a return on equity of 14.2%. Net debt stands at ₹1.8B. Fundamentals as of Aug 15, 2026

Our scenario range runs from ₹56.32 (bear case) to ₹105.15 (bull case); at ₹332.60, 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 48% below its 52-week high and 90% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -60% fair-value upside, at -75%, ELLEN 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (₹0.3700 to ₹255.68). Read the values as a conservative anchor, not as a price target.
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 ₹0.3800 ₹3.89 80
Residual Income ₹61.76 ₹70.29 ₹141.02 76
ROIC Compounder ₹39.30 ₹46.53 ₹52.87 72
All 24 models by family
DCF Models
FCF DCF ₹0.6600 ₹4.72 38
5Y Revenue Exit ₹14.13 ₹33.82 ₹61.93 39
5Y EBITDA Exit ₹36.43 ₹81.04 ₹139.56 41
5Y P/E Exit ₹57.17 ₹124.97 ₹205.91 38
10Y Revenue Exit ₹8.03 ₹25.11 ₹53.83 36
10Y EBITDA Exit ₹23.88 ₹60.25 ₹120.55 37
10Y P/E Exit ₹37.79 ₹92.94 ₹177.58 35
Earnings-Based
Graham-Dodd ₹50.37 ₹255.68 ₹353.15 54
Lynch FV ₹69.48 ₹99.26 ₹129.04 50
PEG = 1.0 ₹69.48 ₹99.26 ₹129.04 46
EPV ₹39.30 ₹46.53 ₹52.87 59
Dividend Discount
Gordon GGM ₹0.2100 ₹0.4400 ₹0.7000 70
DDM Multi-Stage ₹0.2100 ₹0.3700 ₹0.4700 61
Multiples
P/E Multiple ₹94.45 ₹125.93 ₹157.41 63
P/S Multiple ₹27.27 ₹36.36 ₹45.44 58
P/B Multiple ₹94.45 ₹125.93 ₹157.41 55
EV/EBIT ₹66.76 ₹90.39 ₹114.02 53
EV/EBITDA ₹57.94 ₹78.63 ₹99.32 54
EV/Revenue ₹21.32 ₹32.23 ₹43.13 43
Asset-Based
NCAV (Graham) ₹34.67 ₹46.45 ₹69.33 50
Growth DCF
Growth DCF ₹0.3800 ₹3.89 80
Economic Profit
Residual Income ₹61.76 ₹70.29 ₹141.02 76
ROIC Compounder ₹39.30 ₹46.53 ₹52.87 72
Growth Earnings
Growth-Adj P/E ₹94.74 ₹135.34 ₹175.94 68

Widest divergence: Growth Earnings (₹135.34) versus Dividend Discount (₹0.3700). Highest evidence: Growth DCF (80).

Notify me when ELLEN reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹3.4B
Revenue growth (YoY) +6.0%
Net margin 30.6%
Return on equity 14.2%
Free cash flow ₹26.7M FY2026
P/E ratio 44.1
More key figures
Operating margin 24.1%
EPS (TTM) ₹7.54
EPS growth (YoY) +16.5%
Net debt ₹1.8B FY2026

Figures from reported company fundamentals · as of Aug 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 47 · Market factors (momentum, volatility) 35

Profitability 47
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 47
Earnings quality: real cash, not paper profit
Fin. Strength 72
Balance sheet, leverage, solvency risk
Investment 0
Disciplined investing over empire-building
Low Volatility 27
Calm price path (market factor)
Momentum 51
Price trend over the last 3–12 months (market factor)
52W Momentum 17
Distance to the 52-week high (market factor)
Net Issuance 43
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

Ellenbarrie Industrial Gases Limited manufactures and supplies industrial gases in India and internationally. The company operates in two segments, Sale of Gases and Project Engineering Services.

Full company description

Ellenbarrie Industrial Gases Limited manufactures and supplies industrial gases in India and internationally. The company operates in two segments, Sale of Gases and Project Engineering Services. It offers oxygen, nitrogen, argon, helium, hydrogen, carbon dioxide, nitrous oxide, acetylene, and specialty gases for steel, pharma, shipbuilding, fabrication, food processing, and healthcare sectors. The company also provides project engineering services, including design, engineering, supply, installation, and commissioning of tonnage. In addition, it engages in the supply, installation, and commissioning of medical gas pipeline systems; and supply of medical equipment to healthcare facilities. Further, it supplies medical equipment, such as emergency and transport ventilators; central sterilisation system; lung function testing systems; and electro-cardiograph machines. The company was incorporated in 1973 and is headquartered in Kolkata, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Ellenbarrie Industrial Gases Limited reported revenue of ₹3.4B in FY2026 versus ₹2.5B in FY2022, a compound +8.5%/yr. Reported net income was ₹1.0B in FY2026, compounding +24.0%/yr from FY2022.

Growth Quality 66/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹3.4B
Latest YoY
+9.3%
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.
+18.5%
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.
+14.3%
Avg. growth/yr (20Y) 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.
+13.4%
Revenue +8.5%/yr
FY22 ₹2.5B
FY23 ₹2.1B
FY24 ₹2.7B
FY25 ₹3.1B
FY26 ₹3.4B
Net income +24.0%/yr
FY22 ₹442M
FY23 ₹281M
FY24 ₹453M
FY25 ₹833M
FY26 ₹1.0B

ELLEN screens 75% overvalued. Compare with BASF SE →

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). "Ellenbarrie Industrial Gases Limited Fair Value". https://www.fairvalue-calculator.com/stock/ELLEN

Peer Group

Chemicals · 331 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 46 · Below median
Fair Value upside −76% · Bottom 25%
Return on equity (TTM) 14% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 31% · Top 25%
Operating margin (TTM) 24% · Top 25%
Revenue growth 6% · Above median
Debt / equity 0.06× · Lower than median

Valuation Multiples vs Chemicals median · lower = cheaper

P/E (TTM) 44.1× · Pricier than 75% of peers
P/B 3.78× · Pricier than 75% of peers
P/S (TTM) 10.82× · Pricier than 75% of peers
P/FCF 14.6× · Pricier than 75% of peers
EV/EBITDA 32.3× · Pricier 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 0
FUTURE 30 · sector 20
PAST 57 · sector 20
HEALTH 97 · sector 94
DIVIDEND 0 · sector 33

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 Chemicals stocks, each showing price versus our Fair Value estimate (as of Aug 15, 2026).

Stock Price Fair Value vs Fair Value
BASF SE BASN 1,034 MXN 467.04 MXN -55%
PT Barito Pacific Tbk, BRPT 1,950 IDR 1,608 IDR -18%
LG Chem, Ltd 051910 275,500 KRW 587,755 KRW +113%
SRF Limited 503806 ₹2,609 ₹749.17 -71%
542812 542812 ₹4,709 ₹791.05 -83%
Navin Fluorine International Limited NAVINFLUOR ₹8,357 ₹2,146 -74%
506285 506285 ₹4,048 ₹1,589 -61%
Kansai Nerolac Paints Limited 500165 ₹209.25 ₹80.51 -62%
Deepak Nitrite Limited DEEPAKNTR ₹1,718 ₹679.17 -60%
KCC Corporation 002380 454,000 KRW 1,763,304 KRW +288%

Compare Ellenbarrie Industrial Gases Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 Ellenbarrie Industrial Gases Limited (ELLEN) overvalued or undervalued?
As of Aug 15, 2026, our model estimates a fair value of ₹81.52 versus a price of ₹332.60, about −75% (overvalued).
What is the fair value of ELLEN?
Our model-based fair value for Ellenbarrie Industrial Gases Limited is ₹81.52 (as of Aug 15, 2026), built from audited fundamentals. The current price is ₹332.60.
What is the quality score of ELLEN?
Ellenbarrie Industrial Gases Limited has a Quality Score of 46/100. 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 Ellenbarrie Industrial Gases Limited (ELLEN)?
Ellenbarrie Industrial Gases Limited reported trailing-twelve-month revenue of about ₹3.4B (latest available figure, as of Aug 15, 2026).
What is the net profit margin of ELLEN?
The net profit margin of Ellenbarrie Industrial Gases Limited is about 30.6%, meaning it keeps roughly 30.6% 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 Ellenbarrie Industrial Gases 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.