GENUSPOWER.NS
Genus Power Infrastructures Ltd
Price:  
363.45 
INR
Volume:  
1,175,059.00
India | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GENUSPOWER.NS Intrinsic Value

-23.90 %
Upside

What is the intrinsic value of GENUSPOWER.NS?

As of 2025-06-24, the Intrinsic Value of Genus Power Infrastructures Ltd (GENUSPOWER.NS) is 276.55 INR. This GENUSPOWER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 363.45 INR, the upside of Genus Power Infrastructures Ltd is -23.90%.

The range of the Intrinsic Value is 217.53 - 372.08 INR

Is GENUSPOWER.NS undervalued or overvalued?

Based on its market price of 363.45 INR and our intrinsic valuation, Genus Power Infrastructures Ltd (GENUSPOWER.NS) is overvalued by 23.90%.

363.45 INR
Stock Price
276.55 INR
Intrinsic Value
Intrinsic Value Details

GENUSPOWER.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 217.53 - 372.08 276.55 -23.9%
DCF (Growth 10y) 540.71 - 911.57 682.84 87.9%
DCF (EBITDA 5y) 909.48 - 1,805.39 1,141.51 214.1%
DCF (EBITDA 10y) 1,220.62 - 2,531.27 1,579.97 334.7%
Fair Value 256.13 - 256.13 256.13 -29.53%
P/E 137.70 - 444.96 301.96 -16.9%
EV/EBITDA 270.17 - 662.02 369.00 1.5%
EPV 31.66 - 43.31 37.49 -89.7%
DDM - Stable 55.66 - 111.78 83.72 -77.0%
DDM - Multi 289.17 - 458.79 355.42 -2.2%

GENUSPOWER.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 110,463.36
Beta 1.88
Outstanding shares (mil) 303.93
Enterprise Value (mil) 116,522.05
Market risk premium 8.31%
Cost of Equity 14.57%
Cost of Debt 13.65%
WACC 14.32%