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.
Based on its market price of 584.80 INR and our intrinsic valuation, Adani Power Ltd (ADANIPOWER.NS) is overvalued by 49.2%.
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% |
Market Cap (mil) | 2,255,539 |
Beta | 0.71 |
Outstanding shares (mil) | 3,857 |
Enterprise Value (mil) | 2,589,289 |
Market risk premium | 8.8% |
Cost of Equity | 15.75% |
Cost of Debt | 8.1% |
WACC | 14.3% |