Indian Energy Exchange Intrinsic Value

IEX • Capital Markets
Current Stock Price
₹138.36
Primary Intrinsic Value
₹66.72
Market Cap
₹1231 Cr
-8.7% Downside
Median Value
₹126.36
Value Range
₹42 - ₹346
Assessment
Trading Near Calculated Value
Safety Margin
-9.5%

IEX Valuation Methods Summary

Method Type Intrinsic Value Range Upside/Downside Details
P/E Based Valuation earnings ₹66.72 ₹53.38 - ₹80.06 -51.8% EPS: ₹5.56, Sector P/E: 12x
Book Value Method asset ₹127.64 ₹114.88 - ₹140.40 -7.7% Book Value/Share: ₹127.64, P/B: 1.0x
Revenue Multiple Method revenue ₹67.60 ₹60.84 - ₹74.36 -51.1% Revenue/Share: ₹84.49, P/S: 0.8x
EBITDA Multiple Method earnings ₹276.72 ₹249.05 - ₹304.39 +100.0% EBITDA: ₹668.00Cr, EV/EBITDA: 6x
Simple DCF (5Y) dcf ₹345.90 ₹276.72 - ₹415.08 +150.0% CF Growth: 11.7%, Discount: 15%
PEG Ratio Method growth ₹41.51 ₹37.36 - ₹45.66 -70.0% EPS Growth: 8.0%, Fair P/E: 6.4x
Growth Adjusted P/E growth ₹45.81 ₹41.23 - ₹50.39 -66.9% Revenue Growth: 6.0%, Adj P/E: 8.2x
ROE Based Valuation profitability ₹276.72 ₹249.05 - ₹304.39 +100.0% ROE: 43.3%, P/E Multiple: 16x
Graham Defensive Method conservative ₹126.36 ₹113.72 - ₹139.00 -8.7% EPS: ₹5.56, BVPS: ₹127.64
Method Types: Earnings Asset DCF Growth Dividend Conservative

Want to compare with current market value? Check IEX share price latest .

Valuation Comparison Chart

IEX Intrinsic Value Analysis

What is the intrinsic value of IEX?

Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Indian Energy Exchange (IEX) is ₹126.36 (median value). With the current market price of ₹138.36, this represents a -8.7% variance from our estimated fair value.

The valuation range spans from ₹41.51 to ₹345.90, indicating ₹41.51 - ₹345.90.

Is IEX undervalued or overvalued?

Based on our multi-method analysis, Indian Energy Exchange (IEX) appears to be trading near calculated value by approximately 8.7%.

Financial Health Analysis

Financial Metric Current Value Industry Benchmark Assessment Impact on Valuation
Current Ratio 29.33 Industry Standard: 2.0+ Above 2.0 Measures short-term liquidity capacity
Debt to Equity Ratio 1.93 Industry Standard: <0.5 Above 1.0 Indicates financial leverage level
Return on Equity 43.3% Industry Standard: 15%+ Above 15% Measures shareholder return efficiency
Operating Margin 87.0% Industry Standard: 20%+ Above 20% Indicates operational efficiency level
Asset Turnover Ratio 0.34x Industry Standard: 1.0x+ Below 0.5x Measures asset utilization efficiency

Cash Flow Quality Analysis

Period Operating Cash Flow Free Cash Flow Cash Flow Quality Sustainability Score
March 2025 ₹427 Cr ₹329 Cr Positive Free Cash Flow 8/10
March 2024 ₹299 Cr ₹287 Cr Positive Free Cash Flow 8/10
March 2023 ₹-23 Cr ₹-23 Cr Negative Cash Flow 3/10
March 2022 ₹762 Cr ₹538 Cr Positive Free Cash Flow 8/10
March 2021 ₹306 Cr ₹208 Cr Positive Free Cash Flow 8/10