As of 2025-06-30, the Intrinsic Value of NHPC Ltd (NHPC.NS) is 36.50 INR. This NHPC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 85.55 INR, the upside of NHPC Ltd is -57.30%.
The range of the Intrinsic Value is 17.93 - 75.07 INR
Based on its market price of 85.55 INR and our intrinsic valuation, NHPC Ltd (NHPC.NS) is overvalued by 57.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.93 - 75.07 | 36.50 | -57.3% |
| DCF (Growth 10y) | 30.43 - 95.69 | 51.91 | -39.3% |
| DCF (EBITDA 5y) | 123.79 - 261.91 | 182.27 | 113.1% |
| DCF (EBITDA 10y) | 110.38 - 264.82 | 172.43 | 101.6% |
| Fair Value | 13.66 - 13.66 | 13.66 | -84.03% |
| P/E | 41.43 - 156.87 | 88.27 | 3.2% |
| EV/EBITDA | 42.33 - 175.19 | 79.96 | -6.5% |
| EPV | (27.14) - (23.46) | (25.30) | -129.6% |
| DDM - Stable | 13.82 - 33.98 | 23.90 | -72.1% |
| DDM - Multi | 46.62 - 81.98 | 58.85 | -31.2% |
| Market Cap (mil) | 859,352.30 |
| Beta | 1.31 |
| Outstanding shares (mil) | 10,045.03 |
| Enterprise Value (mil) | 1,227,410.40 |
| Market risk premium | 8.31% |
| Cost of Equity | 14.54% |
| Cost of Debt | 10.16% |
| WACC | 12.76% |