As of 2025-07-06, the Intrinsic Value of Inox Wind Ltd (INOXWIND.NS) is 105.65 INR. This INOXWIND.NS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 179.98 INR, the upside of Inox Wind Ltd is -41.30%.
The range of the Intrinsic Value is 55.29 - 206.76 INR
Based on its market price of 179.98 INR and our intrinsic valuation, Inox Wind Ltd (INOXWIND.NS) is overvalued by 41.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (64.10) - (63.94) | (64.13) | -135.6% |
| DCF (Growth 10y) | 55.29 - 206.76 | 105.65 | -41.3% |
| DCF (EBITDA 5y) | 436.78 - 855.16 | 612.38 | 240.3% |
| DCF (EBITDA 10y) | 735.76 - 1,605.87 | 1,086.38 | 503.6% |
| Fair Value | 85.94 - 85.94 | 85.94 | -52.25% |
| P/E | 135.86 - 227.90 | 173.01 | -3.9% |
| EV/EBITDA | 100.91 - 273.53 | 162.53 | -9.7% |
| EPV | (10.96) - (11.30) | (11.13) | -106.2% |
| DDM - Stable | 22.10 - 54.39 | 38.24 | -78.8% |
| DDM - Multi | 143.29 - 283.70 | 191.44 | 6.4% |
| Market Cap (mil) | 234,656.12 |
| Beta | 2.28 |
| Outstanding shares (mil) | 1,303.79 |
| Enterprise Value (mil) | 247,526.83 |
| Market risk premium | 8.31% |
| Cost of Equity | 12.29% |
| Cost of Debt | 13.07% |
| WACC | 12.07% |