Services · NSE: ADANIPORTS
Intrynsic's multi-model valuation estimates Adani Ports and Special Economic Zone Limited's fair value at ₹948 per share (range ₹682–₹948) against a market price of ₹1,822 - a gap of -48.0% (updated 29 September 2026). This is an estimated fair value based on stated assumptions, not investment advice.
Market price
₹1,822
close of 29 Sept 2026
Est. fair value
₹948
₹682–₹948
Gap
-48.0%
price vs estimate
Trading ~48% above our estimated fair-value range. Assumptions and per-model workings are below.
Adani Ports and Special Economic Zone is India's largest private port operator, handling cargo at terminals along the country's coastline plus logistics assets inland. Cargo volumes and long-term concession contracts drive its earnings.
Services · Commercial Services & Supplies
Over the last 3 years, revenue grew 22.9%/yr and profit grew 33.3%/yr.
Every ₹100 of shareholder money earned ₹13.3 in profit last year, vs a sector median of 5.3%.
Debt is 0.66x equity — manageable, worth watching.
The market price is above our estimated fair-value range (based on stated assumptions).
About ₹83 of every ₹100 of reported profit turned into free cash (median, last 5 years); operating cash flow was positive in 5 of 5 years.
Intrynsic values Adani Ports and Special Economic Zone Limited with 2 independent models and blends them into one estimated fair-value range. Every number below is an estimate based on the stated assumptions - change the assumptions and the estimate changes.
| Model | Estimated value | vs price | Weight |
|---|---|---|---|
| DCFFuture Cash Flows Method | ₹948 | -48% | - |
| EV/EBITDAIndustry Comparison Method | ₹682 | -63% | - |
Reverse DCF: today's market price implies the company must grow free cash flow about 55.9% a year for the next decade - versus 22.7% historical revenue growth.
| Revenue | ₹38,736 Cr | |
| Net profit | ₹12,782 Cr | |
| EPS | ₹55.58 | |
| Free cash flow | ₹5,036 Cr | |
| ROE (latest) | 13.3% | |
| Revenue growth (CAGR) | 18.5% | |
| Profit growth (CAGR) | 14.1% |
Intrynsic's multi-model valuation estimates Adani Ports and Special Economic Zone Limited's fair value at ₹948 per share (range ₹682–₹948), last updated 29 September 2026. This is an estimate based on stated assumptions, not investment advice.
Adani Ports and Special Economic Zone Limited trades at ₹1,822 against Intrynsic's estimated fair value of ₹948 - the market price is 48% above the estimate, i.e. above our estimated fair-value range. Different assumptions produce different estimates; see the model breakdown above.
Adani Ports and Special Economic Zone Limited trades at about 32.8 times its latest annual earnings per share.
Adani Ports and Special Economic Zone is India's largest private port operator, handling cargo at terminals along the country's coastline plus logistics assets inland. Cargo volumes and long-term concession contracts drive its earnings.
Intrynsic runs 2 valuation models for Adani Ports and Special Economic Zone Limited (DCF, EV/EBITDA) and blends them into one estimated fair-value range. Every assumption - growth, discount rate, terminal value - is shown openly on this page.
Disclaimer: Intrynsic provides educational and informational analysis only. Fair-value figures are estimates based on stated assumptions - they are not investment advice, research recommendations, or an offer to transact in any security. Intrynsic is not a SEBI-registered investment adviser or research analyst. Markets carry risk; please do your own research or consult a registered adviser before making investment decisions. Prices shown may be delayed end-of-day values. Terms · Privacy