As of 2025-05-21, the Intrinsic Value of CG Power and Industrial Solutions Ltd (CGPOWER.NS) is 149.47 INR. This CGPOWER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 691.00 INR, the upside of CG Power and Industrial Solutions Ltd is -78.40%.
The range of the Intrinsic Value is 124.67 - 189.39 INR
Based on its market price of 691.00 INR and our intrinsic valuation, CG Power and Industrial Solutions Ltd (CGPOWER.NS) is overvalued by 78.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 124.67 - 189.39 | 149.47 | -78.4% |
| DCF (Growth 10y) | 177.33 - 273.14 | 214.33 | -69.0% |
| DCF (EBITDA 5y) | 311.24 - 468.34 | 357.56 | -48.3% |
| DCF (EBITDA 10y) | 339.69 - 556.93 | 409.80 | -40.7% |
| Fair Value | 159.35 - 159.35 | 159.35 | -76.94% |
| P/E | 182.26 - 296.91 | 237.63 | -65.6% |
| EV/EBITDA | 158.69 - 249.35 | 193.62 | -72.0% |
| EPV | 51.10 - 62.39 | 56.74 | -91.8% |
| DDM - Stable | 29.70 - 61.79 | 45.74 | -93.4% |
| DDM - Multi | 89.91 - 147.78 | 112.02 | -83.8% |
| Market Cap (mil) | 1,056,539.00 |
| Beta | 1.80 |
| Outstanding shares (mil) | 1,529.00 |
| Enterprise Value (mil) | 1,044,354.90 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.15% |
| Cost of Debt | 6.51% |
| WACC | 16.15% |