As of 2025-07-08, the Intrinsic Value of Orient Green Power Company Ltd (GREENPOWER.NS) is 3.65 INR. This GREENPOWER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.99 INR, the upside of Orient Green Power Company Ltd is -75.60%.
The range of the Intrinsic Value is 1.74 - 7.73 INR
Based on its market price of 14.99 INR and our intrinsic valuation, Orient Green Power Company Ltd (GREENPOWER.NS) is overvalued by 75.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.74 - 7.73 | 3.65 | -75.6% |
| DCF (Growth 10y) | 1.90 - 7.14 | 3.60 | -76.0% |
| DCF (EBITDA 5y) | 4.28 - 9.98 | 6.65 | -55.6% |
| DCF (EBITDA 10y) | 3.35 - 8.66 | 5.49 | -63.4% |
| Fair Value | 1.65 - 1.65 | 1.65 | -88.96% |
| P/E | 3.72 - 8.38 | 5.36 | -64.2% |
| EV/EBITDA | 3.40 - 26.27 | 11.96 | -20.2% |
| EPV | 7.46 - 12.30 | 9.88 | -34.1% |
| DDM - Stable | 1.69 - 4.27 | 2.98 | -80.1% |
| DDM - Multi | 1.02 - 2.14 | 1.39 | -90.7% |
| Market Cap (mil) | 17,583.72 |
| Beta | 1.29 |
| Outstanding shares (mil) | 1,173.03 |
| Enterprise Value (mil) | 22,812.12 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.35% |
| Cost of Debt | 10.21% |
| WACC | 12.57% |