DCF Valuation
Aida Engineering Ltd ADR (ADERY) DCF Valuation — Is ADERY undervalued?
The estimated DCF fair value of one Aida Engineering Ltd ADR (ADERY) share is $180.61. Compared to the current market price of $66.75, the stock is undervalued by 170.6%.
DCF fair value
$180.61
Market price
$66.75
Upside / downside
+170.6%
Prefer the inverse question? See what growth rate the market is pricing into ADERY →
Aida Engineering Ltd ADR (ADERY) DCF valuation FAQ
What is the DCF fair value of Aida Engineering Ltd ADR (ADERY)?
The discounted-cash-flow model estimates the intrinsic fair value of one Aida Engineering Ltd ADR (ADERY) share at $180.61, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is Aida Engineering Ltd ADR (ADERY) overvalued or undervalued?
Against the current market price of $66.75, the DCF fair value of $180.61 implies ADERY is undervalued by 170.6%.
How is the ADERY DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from Aida Engineering Ltd ADR's reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when Aida Engineering Ltd ADR files a new quarterly or annual report.
How this ADERY valuation is built
The model projects ten years of Aida Engineering Ltd ADR's free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing Aida Engineering Ltd ADR's ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when Aida Engineering Ltd ADR files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-08-03.