As of 2025-05-21, the Intrinsic Value of Adani Ports and Special Economic Zone Ltd (ADANIPORTS.NS) is 711.65 INR. This ADANIPORTS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,384.60 INR, the upside of Adani Ports and Special Economic Zone Ltd is -48.60%.
The range of the Intrinsic Value is 489.99 - 1,178.99 INR
Based on its market price of 1,384.60 INR and our intrinsic valuation, Adani Ports and Special Economic Zone Ltd (ADANIPORTS.NS) is overvalued by 48.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 489.99 - 1,178.99 | 711.65 | -48.6% |
| DCF (Growth 10y) | 668.63 - 1,502.11 | 939.70 | -32.1% |
| DCF (EBITDA 5y) | 816.20 - 1,280.04 | 950.63 | -31.3% |
| DCF (EBITDA 10y) | 921.24 - 1,567.25 | 1,133.37 | -18.1% |
| Fair Value | 1,283.75 - 1,283.75 | 1,283.75 | -7.28% |
| P/E | 697.78 - 1,245.07 | 949.70 | -31.4% |
| EV/EBITDA | 546.42 - 931.37 | 650.62 | -53.0% |
| EPV | 147.17 - 286.04 | 216.60 | -84.4% |
| DDM - Stable | 281.42 - 740.23 | 510.83 | -63.1% |
| DDM - Multi | 403.49 - 856.54 | 551.91 | -60.1% |
| Market Cap (mil) | 2,990,929.80 |
| Beta | 1.10 |
| Outstanding shares (mil) | 2,160.14 |
| Enterprise Value (mil) | 3,439,411.80 |
| Market risk premium | 8.31% |
| Cost of Equity | 13.51% |
| Cost of Debt | 7.25% |
| WACC | 12.48% |