As of 2025-06-03, the Intrinsic Value of Genus Power Infrastructures Ltd (GENUSPOWER.NS) is 141.22 INR. This GENUSPOWER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 419.35 INR, the upside of Genus Power Infrastructures Ltd is -66.30%.
The range of the Intrinsic Value is 90.83 - 230.39 INR
Based on its market price of 419.35 INR and our intrinsic valuation, Genus Power Infrastructures Ltd (GENUSPOWER.NS) is overvalued by 66.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (201.36) - (133.70) | (158.35) | -137.8% |
| DCF (Growth 10y) | 90.83 - 230.39 | 141.22 | -66.3% |
| DCF (EBITDA 5y) | 510.12 - 917.13 | 632.90 | 50.9% |
| DCF (EBITDA 10y) | 998.37 - 1,946.53 | 1,295.35 | 208.9% |
| Fair Value | 174.73 - 174.73 | 174.73 | -58.33% |
| P/E | 129.16 - 271.29 | 168.77 | -59.8% |
| EV/EBITDA | 200.92 - 391.75 | 267.95 | -36.1% |
| EPV | 1.89 - 5.60 | 3.75 | -99.1% |
| DDM - Stable | 43.62 - 96.40 | 70.01 | -83.3% |
| DDM - Multi | 239.45 - 413.76 | 303.61 | -27.6% |
| Market Cap (mil) | 127,453.05 |
| Beta | 1.71 |
| Outstanding shares (mil) | 303.93 |
| Enterprise Value (mil) | 131,587.56 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.87% |
| Cost of Debt | 10.21% |
| WACC | 12.60% |