
Adani Total Gas Ltd
NSE:ATGL

Intrinsic Value
The intrinsic value of one
ATGL
stock under the Base Case scenario is
135.58
INR.
Compared to the current market price of 598.05 INR,
Adani Total Gas Ltd
is
Overvalued by 77%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Adani Total Gas Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Adani Total Gas Ltd
Balance Sheet Decomposition
Adani Total Gas Ltd
Current Assets | 9.9B |
Cash & Short-Term Investments | 4.2B |
Receivables | 4B |
Other Current Assets | 1.7B |
Non-Current Assets | 58.5B |
Long-Term Investments | 7.5B |
PP&E | 48.9B |
Intangibles | 544m |
Other Non-Current Assets | 1.5B |
Free Cash Flow Analysis
Adani Total Gas Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Adani Total Gas Ltd
Revenue
|
52.2B
INR
|
Cost of Revenue
|
-34.7B
INR
|
Gross Profit
|
17.5B
INR
|
Operating Expenses
|
-7.9B
INR
|
Operating Income
|
9.6B
INR
|
Other Expenses
|
-2.9B
INR
|
Net Income
|
6.7B
INR
|
ATGL Profitability Score
Profitability Due Diligence
Adani Total Gas Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Adani Total Gas Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
ATGL Solvency Score
Solvency Due Diligence
Adani Total Gas Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Score
Adani Total Gas Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ATGL Price Targets Summary
Adani Total Gas Ltd
Dividends
Current shareholder yield for ATGL 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
ATGL
stock under the Base Case scenario is
135.58
INR.
Compared to the current market price of 598.05 INR,
Adani Total Gas Ltd
is
Overvalued by 77%.