Adani Power Intrinsic Value
ADANIPOWER Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹73.44 | ₹58.75 - ₹88.13 | -50.2% | EPS: ₹6.12, Sector P/E: 12x |
| Book Value Method | asset | ₹149.53 | ₹134.58 - ₹164.48 | +1.3% | Book Value/Share: ₹149.53, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹118.71 | ₹106.84 - ₹130.58 | -19.5% | Revenue/Share: ₹148.38, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹295.10 | ₹265.59 - ₹324.61 | +100.0% | EBITDA: ₹24004.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹368.88 | ₹295.10 - ₹442.66 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹44.27 | ₹39.84 - ₹48.70 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹50.43 | ₹45.39 - ₹55.47 | -65.8% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹295.10 | ₹265.59 - ₹324.61 | +100.0% | ROE: 20.2%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹143.49 | ₹129.14 - ₹157.84 | -2.8% | EPS: ₹6.12, BVPS: ₹149.53 |
Want to compare with current market value? Check ADANIPOWER share price latest .
Valuation Comparison Chart
ADANIPOWER Intrinsic Value Analysis
What is the intrinsic value of ADANIPOWER?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Adani Power (ADANIPOWER) is ₹143.49 (median value). With the current market price of ₹147.55, this represents a -2.8% variance from our estimated fair value.
The valuation range spans from ₹44.27 to ₹368.88, indicating ₹44.27 - ₹368.88.
Is ADANIPOWER undervalued or overvalued?
Based on our multi-method analysis, Adani Power (ADANIPOWER) appears to be trading near calculated value by approximately 2.8%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 0.68 | Industry Standard: 2.0+ | Below 1.5 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.96 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 20.2% | Industry Standard: 15%+ | Above 15% | Measures shareholder return efficiency |
| Operating Margin | 38.0% | Industry Standard: 20%+ | Above 20% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.51x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Adani Power
Additional stock information and data for ADANIPOWER
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹21,501 Cr | ₹12,930 Cr | Positive Free Cash Flow | 8/10 |
| March 2024 | ₹14,170 Cr | ₹14,170 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹8,431 Cr | ₹8,431 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹10,233 Cr | ₹10,233 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹7,014 Cr | ₹5,920 Cr | Positive Free Cash Flow | 8/10 |