Adani Power Intrinsic Value
Adani Power (ADANIPOWER) median intrinsic value is ₹143.49 from 9 valuation models (range ₹58–₹483), vs current price ₹193.19 — -25.7% downside (Trading Above Calculated Value), margin of safety -34.6%. For current market price and key ratios, visit Adani Power share price today.
ADANIPOWER Valuation Methods Summary — DCF, Graham Number & P/E
Adani Power intrinsic value across 9 models vs current price ₹193.19 — upside/downside and value range per method. Browse ADANIPOWER income statement for revenue, profit, balance sheet and cash flow data.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹73.44 | ₹58.75 - ₹88.13 | -62.0% | EPS: ₹6.12, Sector P/E: 12x |
| Book Value Method | asset | ₹149.53 | ₹134.58 - ₹164.48 | -22.6% | Book Value/Share: ₹149.53, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹118.71 | ₹106.84 - ₹130.58 | -38.6% | Revenue/Share: ₹148.38, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹373.41 | ₹336.07 - ₹410.75 | +93.3% | EBITDA: ₹24004.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹482.98 | ₹386.38 - ₹579.58 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹57.96 | ₹52.16 - ₹63.76 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹57.96 | ₹52.16 - ₹63.76 | -70.0% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹386.38 | ₹347.74 - ₹425.02 | +100.0% | ROE: 20.2%, P/E Multiple: 16x |
| Graham Defensive Method | conservative | ₹143.49 | ₹129.14 - ₹157.84 | -25.7% | EPS: ₹6.12, BVPS: ₹149.53 |
ADANIPOWER Intrinsic Value vs Market Price — All Valuation Models
Adani Power fair value range ₹58–₹483 vs current market price ₹193.19 across 9 valuation models. Compare with Adani Power value estimation to assess whether the stock is under or overvalued.
ADANIPOWER Intrinsic Value Analysis — Undervalued or Overvalued?
Adani Power median intrinsic value ₹143.49, current price ₹193.19 — Trading Above Calculated Value by 25.7%, margin of safety -34.6%.
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 ₹193.19, this represents a -25.7% variance from our estimated fair value.
The valuation range spans from ₹57.96 to ₹482.98, indicating ₹57.96 - ₹482.98.
Is ADANIPOWER undervalued or overvalued?
Based on our multi-method analysis, Adani Power (ADANIPOWER) appears to be trading above calculated value by approximately 25.7%.
ADANIPOWER Financial Health — Key Ratios vs Industry Benchmarks
Adani Power financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| 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 |
| 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 |
ADANIPOWER Cash Flow Quality — Operating & Free Cash Flow
Adani Power operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| 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 |