Allied Blenders and Distillers Ltd
NSE:ABDL
Intrinsic Value
The intrinsic value of one ABDL stock under the Base Case scenario is 362.38 INR. Compared to the current market price of 320.05 INR, Allied Blenders and Distillers Ltd is Undervalued by 12%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Allied Blenders and Distillers Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Allied Blenders and Distillers Ltd
Balance Sheet Decomposition
Allied Blenders and Distillers Ltd
Current Assets | 24.4B |
Cash & Short-Term Investments | 1.3B |
Receivables | 15.7B |
Other Current Assets | 7.4B |
Non-Current Assets | 7.6B |
Long-Term Investments | 446.3m |
PP&E | 5.7B |
Intangibles | 650m |
Other Non-Current Assets | 761.7m |
Free Cash Flow Analysis
Allied Blenders and Distillers Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Allied Blenders and Distillers Ltd
Revenue
|
61.4B
INR
|
Cost of Revenue
|
-15.2B
INR
|
Gross Profit
|
46.2B
INR
|
Operating Expenses
|
-43.7B
INR
|
Operating Income
|
2.5B
INR
|
Other Expenses
|
-1.3B
INR
|
Net Income
|
1.2B
INR
|
ABDL Profitability Score
Profitability Due Diligence
Allied Blenders and Distillers Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Allied Blenders and Distillers Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
ABDL Solvency Score
Solvency Due Diligence
Allied Blenders and Distillers Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Score
Allied Blenders and Distillers Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ABDL Price Targets Summary
Allied Blenders and Distillers Ltd
According to Wall Street analysts, the average 1-year price target for ABDL is 504.22 INR with a low forecast of 480.76 INR and a high forecast of 532.35 INR.
Dividends
Current shareholder yield for ABDL is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one ABDL stock under the Base Case scenario is 362.38 INR.
Compared to the current market price of 320.05 INR, Allied Blenders and Distillers Ltd is Undervalued by 12%.