What is the intrinsic value of ADANIGREEN.NS?

As of 2025-05-24, the Intrinsic Value of Adani Green Energy Ltd (ADANIGREEN.NS) is 1,934.42 INR. This ADANIGREEN.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 986.95 INR, the upside of Adani Green Energy Ltd is 96.00%.

The range of the Intrinsic Value is 1,295.51 - 2,421.89 INR

Is ADANIGREEN.NS undervalued or overvalued?

Based on its market price of 986.95 INR and our intrinsic valuation, Adani Green Energy Ltd (ADANIGREEN.NS) is undervalued by 96.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(285.32) - (157.66)	(237.60)	-124.1%
DCF (Growth 10y)	(212.89) - (44.60)	(149.47)	-115.1%
DCF (EBITDA 5y)	1,295.51 - 2,421.89	1,934.42	96.0%
DCF (EBITDA 10y)	1,090.12 - 2,385.78	1,765.41	78.9%
Fair Value	227.26 - 227.26	227.26	-76.97%
P/E	190.17 - 409.67	321.05	-67.5%
EV/EBITDA	468.66 - 1,547.72	918.78	-6.9%
EPV	(692.47) - (744.29)	(718.39)	-172.8%
DDM - Stable	45.57 - 98.90	72.23	-92.7%
DDM - Multi	66.64 - 117.10	85.38	-91.3%