ADANIPOWER.NS
Adani Power Ltd
Price:  
584.8 
INR
Volume:  
2,178,560
India | Independent Power and Renewable Electricity Producers

ADANIPOWER.NS Intrinsic Value

-49.2 %
Upside

What is the intrinsic value of ADANIPOWER.NS?

As of 2025-07-05, the Intrinsic Value of Adani Power Ltd (ADANIPOWER.NS) is 296.90 INR. This ADANIPOWER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 584.80 INR, the upside of Adani Power Ltd is -49.2%.

The range of the Intrinsic Value is 243.79 - 375.49 INR.

Is ADANIPOWER.NS undervalued or overvalued?

Based on its market price of 584.80 INR and our intrinsic valuation, Adani Power Ltd (ADANIPOWER.NS) is overvalued by 49.2%.

584.80 INR
Stock Price
296.90 INR
Intrinsic Value
Intrinsic Value Details

ADANIPOWER.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 243.79 - 375.49 296.90 -49.2%
DCF (Growth Exit 10Y) 303.03 - 438.11 358.15 -38.8%
DCF (EBITDA Exit 5Y) 505.29 - 585.99 548.04 -6.3%
DCF (EBITDA Exit 10Y) 484.33 - 593.74 538.84 -7.9%
Peter Lynch Fair Value 838.67 - 838.67 838.67 43.41%
P/E Multiples 369.52 - 565.6 461.03 -21.2%
EV/EBITDA Multiples 301.91 - 585.73 452.65 -22.6%
Earnings Power Value 98.53 - 126.94 112.73 -80.7%
Dividend Discount Model - Stable 167.57 - 317.13 242.35 -58.6%
Dividend Discount Model - Multi Stages 194.54 - 290.32 233.29 -60.1%

ADANIPOWER.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)2,255,539
Beta0.71
Outstanding shares (mil)3,857
Enterprise Value (mil)2,589,289
Market risk premium8.8%
Cost of Equity15.75%
Cost of Debt8.1%
WACC14.3%