As of 2025-05-22, the Intrinsic Value of Adani Power Ltd (ADANIPOWER.NS) is 331.15 INR. This ADANIPOWER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 551.25 INR, the upside of Adani Power Ltd is -39.90%.
The range of the Intrinsic Value is 265.67 - 432.11 INR
Based on its market price of 551.25 INR and our intrinsic valuation, Adani Power Ltd (ADANIPOWER.NS) is overvalued by 39.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 265.67 - 432.11 | 331.15 | -39.9% |
| DCF (Growth 10y) | 393.11 - 599.05 | 474.90 | -13.8% |
| DCF (EBITDA 5y) | 584.54 - 674.84 | 637.76 | 15.7% |
| DCF (EBITDA 10y) | 632.92 - 780.95 | 710.88 | 29.0% |
| Fair Value | 845.17 - 845.17 | 845.17 | 53.32% |
| P/E | 415.14 - 565.53 | 496.61 | -9.9% |
| EV/EBITDA | 306.35 - 551.63 | 436.47 | -20.8% |
| EPV | 88.71 - 118.68 | 103.69 | -81.2% |
| DDM - Stable | 175.43 - 346.64 | 261.04 | -52.6% |
| DDM - Multi | 397.84 - 612.55 | 482.52 | -12.5% |
| Market Cap (mil) | 2,126,138.20 |
| Beta | 0.54 |
| Outstanding shares (mil) | 3,856.94 |
| Enterprise Value (mil) | 2,441,971.20 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.13% |
| Cost of Debt | 7.64% |
| WACC | 13.86% |