As of 2025-05-13, the Intrinsic Value of Tata Power Company Ltd (TATAPOWER.NS) is 187.79 INR. This TATAPOWER.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 391.40 INR, the upside of Tata Power Company Ltd is -52.00%.
The range of the Intrinsic Value is 120.51 - 302.65 INR
Based on its market price of 391.40 INR and our intrinsic valuation, Tata Power Company Ltd (TATAPOWER.NS) is overvalued by 52.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 120.51 - 302.65 | 187.79 | -52.0% |
| DCF (Growth 10y) | 223.25 - 456.29 | 310.16 | -20.8% |
| DCF (EBITDA 5y) | 382.46 - 683.08 | 522.76 | 33.6% |
| DCF (EBITDA 10y) | 427.72 - 789.71 | 588.98 | 50.5% |
| Fair Value | 265.23 - 265.23 | 265.23 | -32.24% |
| P/E | 313.73 - 491.36 | 402.06 | 2.7% |
| EV/EBITDA | 366.10 - 922.62 | 567.97 | 45.1% |
| EPV | 103.02 - 172.16 | 137.59 | -64.8% |
| DDM - Stable | 50.96 - 108.51 | 79.73 | -79.6% |
| DDM - Multi | 143.25 - 239.48 | 179.47 | -54.1% |
| Market Cap (mil) | 1,250,656.10 |
| Beta | 1.58 |
| Outstanding shares (mil) | 3,195.34 |
| Enterprise Value (mil) | 1,790,696.10 |
| Market risk premium | 8.31% |
| Cost of Equity | 17.18% |
| Cost of Debt | 8.02% |
| WACC | 13.67% |