As of 2025-10-06, the Intrinsic Value of Adani Power Ltd (ADANIPOWER.NS) is 73.57 INR. This ADANIPOWER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 147.38 INR, the upside of Adani Power Ltd is -50.10%.
The range of the Intrinsic Value is 55.46 - 106.05 INR
Based on its market price of 147.38 INR and our intrinsic valuation, Adani Power Ltd (ADANIPOWER.NS) is overvalued by 50.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55.46 - 106.05 | 73.57 | -50.1% |
| DCF (Growth 10y) | 72.79 - 131.43 | 94.03 | -36.2% |
| DCF (EBITDA 5y) | 104.56 - 132.63 | 116.60 | -20.9% |
| DCF (EBITDA 10y) | 109.25 - 152.60 | 127.94 | -13.2% |
| Fair Value | 160.89 - 160.89 | 160.89 | 9.17% |
| P/E | 78.38 - 146.60 | 107.40 | -27.1% |
| EV/EBITDA | 62.15 - 110.81 | 83.51 | -43.3% |
| EPV | 19.70 - 30.59 | 25.15 | -82.9% |
| DDM - Stable | 32.97 - 76.00 | 54.49 | -63.0% |
| DDM - Multi | 45.34 - 84.63 | 59.38 | -59.7% |
| Market Cap (mil) | 2,842,177.50 |
| Beta | 0.76 |
| Outstanding shares (mil) | 19,284.69 |
| Enterprise Value (mil) | 3,175,927.50 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.64% |
| Cost of Debt | 8.08% |
| WACC | 13.57% |