What is the intrinsic value of INOXWIND.NS?

As of 2025-08-05, the Intrinsic Value of Inox Wind Ltd (INOXWIND.NS) is 59.97 INR. This INOXWIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 153.31 INR, the upside of Inox Wind Ltd is -60.90%.

The range of the Intrinsic Value is 30.23 - 120.72 INR

Is INOXWIND.NS undervalued or overvalued?

Based on its market price of 153.31 INR and our intrinsic valuation, Inox Wind Ltd (INOXWIND.NS) is overvalued by 60.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(37.95) - (37.82)	(37.95)	-124.8%
DCF (Growth 10y)	30.23 - 120.72	59.97	-60.9%
DCF (EBITDA 5y)	263.17 - 479.17	328.91	114.5%
DCF (EBITDA 10y)	437.21 - 900.94	583.82	280.8%
Fair Value	50.88 - 50.88	50.88	-66.82%
P/E	73.46 - 147.75	107.70	-29.8%
EV/EBITDA	61.47 - 169.00	106.56	-30.5%
EPV	(6.47) - (6.68)	(6.58)	-104.3%
DDM - Stable	12.82 - 32.36	22.59	-85.3%
DDM - Multi	82.74 - 168.91	111.79	-27.1%