As of 2025-05-16, the Intrinsic Value of Indian Energy Exchange Ltd (IEX.NS) is 38.89 INR. This IEX.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 197.48 INR, the upside of Indian Energy Exchange Ltd is -80.3%.

The range of the Intrinsic Value is 31.7 - 51.04 INR.

Is IEX.NS undervalued or overvalued?

Based on its market price of 197.48 INR and our intrinsic valuation, Indian Energy Exchange Ltd (IEX.NS) is overvalued by 80.3%.

197.48 INR

Stock Price

38.89 INR

Intrinsic Value

Intrinsic Value Details

IEX.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	31.7 - 51.04	38.89	-80.3%
DCF (Growth Exit 10Y)	38.81 - 60.57	47.00	-76.2%
DCF (EBITDA Exit 5Y)	58.82 - 119.66	80.65	-59.2%
DCF (EBITDA Exit 10Y)	57.94 - 117.43	78.91	-60.0%
Peter Lynch Fair Value	80.35 - 80.35	80.35	-59.31%
P/E Multiples	95.42 - 147.18	103.53	-47.6%
EV/EBITDA Multiples	50.35 - 145.75	81.74	-58.6%
Earnings Power Value	19.7 - 25.01	22.36	-88.7%
Dividend Discount Model - Stable	23.37 - 50.99	37.18	-81.2%
Dividend Discount Model - Multi Stages	39.67 - 64.2	48.79	-75.3%

IEX.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
BSE Ltd	1,503.95 - 2,287.28	1,785.29	-75.0%
Motilal Oswal Financial Services Ltd	816.53 - 1,363.21	1,017.08	33.8%
CRISIL Ltd	856.06 - 1,247.75	1,011.31	-79.9%
ICICI Securities Ltd	443.82 - 762.19	567.01	-36.5%
Central Depository Services (India) Ltd	317.81 - 534.67	395.65	-70.4%
IDFC Ltd	135.51 - 135.51	135.51	24.6%
UTI Asset Management Company Ltd	418.74 - 605.45	492.03	-54.7%
Bursa Malaysia Bhd	4.58 - 6.7	5.34	-32.7%
IIFL Securities Ltd	169.35 - 215.46	186.69	-4.0%

IEX.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	175,609
Beta	1.51
Outstanding shares (mil)	889
Enterprise Value (mil)	175,054

Market risk premium	8.8%
Cost of Equity	14.95%
Cost of Debt	10.05%
WACC	14.9%