As of 2025-07-19, the Intrinsic Value of Adani Green Energy Ltd (ADANIGREEN.NS) is 1,384.87 INR. This ADANIGREEN.NS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 1,050.10 INR, the upside of Adani Green Energy Ltd is 31.90%.
The range of the Intrinsic Value is 877.25 - 2,032.44 INR
Based on its market price of 1,050.10 INR and our intrinsic valuation, Adani Green Energy Ltd (ADANIGREEN.NS) is undervalued by 31.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (343.55) - (233.28) | (304.58) | -129.0% |
| DCF (Growth 10y) | (286.32) - (130.98) | (231.08) | -122.0% |
| DCF (EBITDA 5y) | 877.25 - 2,032.44 | 1,384.87 | 31.9% |
| DCF (EBITDA 10y) | 744.69 - 2,089.80 | 1,306.35 | 24.4% |
| Fair Value | 223.24 - 223.24 | 223.24 | -78.74% |
| P/E | 164.13 - 362.02 | 232.38 | -77.9% |
| EV/EBITDA | 266.81 - 1,053.85 | 664.53 | -36.7% |
| EPV | (697.55) - (763.81) | (730.68) | -169.6% |
| DDM - Stable | 42.92 - 100.12 | 71.52 | -93.2% |
| DDM - Multi | 62.17 - 119.55 | 82.48 | -92.1% |
| Market Cap (mil) | 1,698,085.20 |
| Beta | 1.73 |
| Outstanding shares (mil) | 1,617.07 |
| Enterprise Value (mil) | 2,465,165.20 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.30% |
| Cost of Debt | 10.94% |
| WACC | 13.22% |