As of 2025-05-22, the Intrinsic Value of NTPC Ltd (NTPC.NS) is 241.78 INR. This NTPC.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 346.15 INR, the upside of NTPC Ltd is -30.20%.
The range of the Intrinsic Value is 150.49 - 397.38 INR
Based on its market price of 346.15 INR and our intrinsic valuation, NTPC Ltd (NTPC.NS) is overvalued by 30.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 150.49 - 397.38 | 241.78 | -30.2% |
| DCF (Growth 10y) | 307.07 - 637.85 | 430.45 | 24.4% |
| DCF (EBITDA 5y) | 568.47 - 704.50 | 645.51 | 86.5% |
| DCF (EBITDA 10y) | 647.98 - 897.75 | 774.56 | 123.8% |
| Fair Value | 320.36 - 320.36 | 320.36 | -7.45% |
| P/E | 241.79 - 332.39 | 294.87 | -14.8% |
| EV/EBITDA | 234.87 - 344.01 | 319.26 | -7.8% |
| EPV | (80.23) - (36.40) | (58.32) | -116.8% |
| DDM - Stable | 90.70 - 170.40 | 130.55 | -62.3% |
| DDM - Multi | 225.58 - 321.45 | 264.63 | -23.6% |
| Market Cap (mil) | 3,356,502.20 |
| Beta | 1.13 |
| Outstanding shares (mil) | 9,696.67 |
| Enterprise Value (mil) | 5,698,372.50 |
| Market risk premium | 8.31% |
| Cost of Equity | 16.93% |
| Cost of Debt | 8.59% |
| WACC | 12.54% |