ADANIENT.NS · Intrinsic value
Is Adani Enterprises Limited (ADANIENT.NS) overvalued or undervalued?
Adani Enterprises Limited (ADANIENT.NS) trades at the delayed market price of ₹2,657.50 a share. That price already implies revenue growth of more than 25%/yr. TickerWorth's fair value is ₹1,036.32 a share (156% above fair value), as of Oct 19, 2026. It is a model estimate, and every input behind it is sourced below.
Model by Miraaj Patel · generated from market data · Updated Oct 19, 2026 · How these pages are made
Is ADANIENT.NS overvalued?
- Fair value
- ₹1,036.32
- Market price
- ₹2,657.50
- Downside to fair value
- 61.0%
- Verdict
- 156% above fair value
Reverse DCF: Today's price implies revenue growth of more than 25%/yr. Above about 25% a year the reverse-DCF stops being informative. It solves for revenue growth alone — holding margins, capital intensity and the forecast horizon fixed — so a price well above our cash-flow model's value has nowhere to go but growth, and the solver returns a rate the model can't reconcile. Read it as "the price implies growth we can't justify", not as a forecast.
What is ADANIENT.NS's TickerWorth Score?
Scores lower than almost every company we compare it with
Compared with Energy companies in India
Its weakest point: looks expensive on the numbers.
- Value · 13 of 100
Cheaper than 13% of Energy companies worldwide
- Price vs worth · 1 of 100
- Quality · 32 of 100
More profitable than 32% of Energy companies worldwide
- Financial health · 16 of 100
Financially stronger than 16% of Energy companies worldwide
- Growth · 42 of 100
Growing faster than 42% of Energy companies worldwide
- Momentum · 36 of 100
Outperformed 36% of Energy companies worldwide over the past year
Confidence: High confidence · Scored
Get the Undervalued Company of the Week.
ADANIENT.NS DCF valuation: what the price assumes
At a recent price of ₹2,658, Adani Enterprises Limited (ADANIENT.NS) trades 156% above TickerWorth's blended fair value of ₹1,036 per share — a discounted-cash-flow model cross-checked against peer multiples and asset value — meaning the market currently prices ADANIENT.NS overvalued vs our estimate of what the business is intrinsically worth. Our fair value sits below the market, an implied -61.0% move to close the gap if the business performs in line with our assumptions. This is an educational model, not a price target or a recommendation — the value moves with the inputs, which you can test yourself using the WACC slider below.
Read the full reasoning
One of the lenses behind that blended figure is a discounted-cash-flow model, which on its own values ADANIENT.NS at about ₹1,327 per share. The rest of this page walks through that DCF — its assumptions, reverse-DCF and discount-rate sensitivity — because it is the auditable anchor of the blend.
The valuation discounts Adani Enterprises Limited's projected free cash flows at a weighted-average cost of capital (WACC) of 8.2%, with a long-run terminal growth rate of 2.5%. About 79% of the enterprise value comes from the terminal value — the portion beyond the explicit forecast window — which is typical for a stable, cash-generative business and a reminder that small changes in the discount rate or terminal growth assumption swing the intrinsic value meaningfully.
Running the DCF in reverse — solving for the growth the current price already assumes — ADANIENT.NS would need sustained revenue growth of more than 25%/yr to justify today's price, against about 16.6% a year compounded in our base case. We don't quote a precise figure here, because past about 25% a year the reverse-DCF stops being informative: it solves for revenue growth alone, holding margins, capital intensity and the forecast horizon fixed, so a price well above our fair value has nowhere to go but growth. The honest reading is that the price implies growth this model can't reconcile — not that we forecast it.
Sensitivity matters more than any single number. Across a reasonable band of discount-rate assumptions, ADANIENT.NS's modeled DCF value ranges from about ₹731.05 to ₹2,858 per share. If that range still sits below today's price, the market is optimistic relative to the model across the whole band; if it brackets the price, the stock is roughly fairly valued on our assumptions. Use the interactive slider to see exactly where your own cost-of-capital view lands.
How to read this page: the DCF fair value is what Adani Enterprises Limited would be worth if its cash flows grow as modeled and are discounted at the stated WACC. The assumptions table shows every input and its source; the reverse-DCF shows what the market believes; the sensitivity band shows how fragile the answer is. None of this is investment advice — it is a transparent, auditable framework for forming your own view of ADANIENT.NS's intrinsic value. Figures update as new filings and prices come in.
Every input behind ADANIENT.NS's DCF
| Input | Value |
|---|---|
| Base-year revenueLive feed — totalRevenue (TTM) | ₹1,114,313,850,000 |
| Base EBIT marginComputed — trailing operatingMargins, held roughly flat | 9.4% |
| Forecast revenue growthESTIMATEAssumption — TickerWorth's 5-year explicit forecast | 30% → 24% → 17% → 10% → 4% |
| Risk-free rateLive feed — US 10-year Treasury yield (^TNX) | 5.2% |
| BetaLive feed — yfinance, 5-year monthly beta vs the S&P 500 (clamped to 0.4–2.5) | 0.78 |
| Terminal growthESTIMATEAssumption — TickerWorth house default 2.5%, held below WACC | 2.5% |
| Diluted sharesLive feed — sharesOutstanding | 1,353M |
| Market priceLast known price · as of 2026-10-19 18:39 UTC | ₹2,658 |
Change ADANIENT.NS's assumptions
The discount-rate dial and the editable model
ProChange growth, margin and WACC yourself — Pro (7-day free trial, card required).
What does Adani Enterprises Limited do?
What does it do?
Adani Enterprises Limited, together with its subsidiaries, operates in the new energy ecosystem, data center, airports, roads, copper and PVC, and other sectors in India and internationally. It operates through the Integrated Resources Management (IRM), Mining Services, Commercial Mining, New Energy Ecosystem, Airport, Road, copper, and Others segments. It operates in the Thermal Coal industry (Energy sector), headquartered in India. The company employs roughly 10,463 people.
How does it make money?
The business turns 1.1T in annual revenue into profit. Out of every $100 of sales, about $9 is left as operating profit (operating margin of 9.4%), after a 43% gross margin on the products/services it sells. After all costs, taxes and interest, 6.5% of revenue becomes bottom-line net profit.
Is it financially healthy?
Financially it looks stretched: carries moderate debt (1.2× equity), and is currently profitable.
ADANIENT.NS insider trading
Insider filings are available for US-listed companies only.
Common questions
What is ADANIENT.NS's intrinsic value?
TickerWorth's blended fair value for Adani Enterprises Limited (ADANIENT.NS) is ₹1,036 per share, versus a market price of ₹2,658 (156% above fair value).
Is ADANIENT.NS overvalued or undervalued?
On our blended fair value ADANIENT.NS looks overvalued vs fair value at ₹2,658. This is an educational estimate, not advice.
What discount rate is used for ADANIENT.NS?
A WACC of 8.2% and a terminal growth rate of 2.5%.
Is Adani Enterprises stock undervalued?
TickerWorth's fair value for Adani Enterprises Limited (ADANIENT.NS) is ₹1,036.32 against a market price of ₹2,657.50. Our read: 156% above fair value. This is a model estimate, not investment advice.
Adani Enterprises (ADANIENT.NS) DCF valuation and fair value
Our fair value for Adani Enterprises Limited (ADANIENT.NS) is ₹1,036.32, built on a 8.2% discount rate (WACC) and 2.5% terminal growth. It blends our discounted-cash-flow model with other valuation lenses. Every assumption is listed on this page with its source.
What growth is priced into Adani Enterprises stock?
Today's price implies revenue growth of more than 25%/yr. Above about 25% a year the reverse-DCF stops being informative. It solves for revenue growth alone — holding margins, capital intensity and the forecast horizon fixed — so a price well above our cash-flow model's value has nowhere to go but growth, and the solver returns a rate the model can't reconcile. Read it as "the price implies growth we can't justify", not as a forecast. This is a reverse DCF: it holds our cash-flow model's other inputs and solves for the revenue growth that makes the model equal today's price of ₹2,657.50. A model estimate, not investment advice.
Adani Enterprises (ADANIENT.NS) insider trading
We have no recent SEC Form 4 insider filings on file for Adani Enterprises Limited (ADANIENT.NS). Form 4 covers US-listed companies only.
Stocks below our fair value instead
Not investment advice. TickerWorth Score is a model output.
Educational tool. Every output reflects the assumptions shown — not a prediction and not investment advice. TickerWorth is not a licensed investment adviser, and these figures are estimates from public filings and market data that can be wrong.