As of 2025-05-17, the Intrinsic Value of Adani Transmission Ltd (ADANITRANS.NS) is 177.49 INR. This ADANITRANS.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 895.15 INR, the upside of Adani Transmission Ltd is -80.20%.
The range of the Intrinsic Value is 65.35 - 420.54 INR
Based on its market price of 895.15 INR and our intrinsic valuation, Adani Transmission Ltd (ADANITRANS.NS) is overvalued by 80.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 65.35 - 420.54 | 177.49 | -80.2% |
| DCF (Growth 10y) | 76.71 - 392.34 | 178.20 | -80.1% |
| DCF (EBITDA 5y) | 215.17 - 507.98 | 348.53 | -61.1% |
| DCF (EBITDA 10y) | 168.30 - 456.47 | 292.51 | -67.3% |
| Fair Value | 66.40 - 66.40 | 66.40 | -92.58% |
| P/E | 202.67 - 359.64 | 268.12 | -70.0% |
| EV/EBITDA | 139.18 - 433.31 | 308.90 | -65.5% |
| EPV | (163.02) - (111.63) | (137.33) | -115.3% |
| DDM - Stable | 62.27 - 154.92 | 108.59 | -87.9% |
| DDM - Multi | 94.94 - 193.33 | 128.37 | -85.7% |
| Market Cap (mil) | 998,530.90 |
| Beta | 0.83 |
| Outstanding shares (mil) | 1,115.49 |
| Enterprise Value (mil) | 1,324,189.90 |
| Market risk premium | 8.83% |
| Cost of Equity | 13.57% |
| Cost of Debt | 10.66% |
| WACC | 12.13% |