As of 2025-06-19, the Intrinsic Value of Indian Energy Exchange Ltd (IEX.NS) is 66.36 INR. This IEX.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 183.31 INR, the upside of Indian Energy Exchange Ltd is -63.80%.
The range of the Intrinsic Value is 55.34 - 83.45 INR
Based on its market price of 183.31 INR and our intrinsic valuation, Indian Energy Exchange Ltd (IEX.NS) is overvalued by 63.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55.34 - 83.45 | 66.36 | -63.8% |
| DCF (Growth 10y) | 77.98 - 115.16 | 92.68 | -49.4% |
| DCF (EBITDA 5y) | 93.70 - 176.03 | 132.59 | -27.7% |
| DCF (EBITDA 10y) | 113.26 - 210.04 | 157.05 | -14.3% |
| Fair Value | 99.69 - 99.69 | 99.69 | -45.62% |
| P/E | 102.22 - 144.88 | 114.10 | -37.8% |
| EV/EBITDA | 81.28 - 153.42 | 110.69 | -39.6% |
| EPV | 23.85 - 28.19 | 26.02 | -85.8% |
| DDM - Stable | 27.49 - 55.11 | 41.30 | -77.5% |
| DDM - Multi | 52.53 - 77.57 | 62.36 | -66.0% |
| Market Cap (mil) | 163,008.42 |
| Beta | 1.39 |
| Outstanding shares (mil) | 889.25 |
| Enterprise Value (mil) | 162,453.22 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.08% |
| Cost of Debt | 9.21% |
| WACC | 14.08% |