Adani Energy Solutions Ltd
NSE:ADANIENSOL

Watchlist Manager
Adani Energy Solutions Ltd Logo
Adani Energy Solutions Ltd
NSE:ADANIENSOL
Watchlist
Price: 810 INR -0.8% Market Closed
Market Cap: 973B INR

Relative Value

The Relative Value of one ADANIENSOL stock under the Base Case scenario is 1 727.11 INR. Compared to the current market price of 810 INR, Adani Energy Solutions Ltd is Undervalued by 53%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ADANIENSOL Relative Value
Base Case
1 727.11 INR
Undervaluation 53%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
17
Median 3Y
6.1
Median 5Y
6.1
Industry
1.7
Forward
4.3
vs History
28
vs Industry
1
Median 3Y
109.1
Median 5Y
109.1
Industry
14.9
Forward
51.3
vs History
71
vs Industry
15
Median 3Y
18.5
Median 5Y
18.5
Industry
7
vs History
vs Industry
5
Median 3Y
95.6
Median 5Y
95.6
Industry
13.8
vs History
76
vs Industry
7
Median 3Y
7.9
Median 5Y
7.9
Industry
1.4
vs History
76
vs Industry
21
Median 3Y
7.9
Median 5Y
7.9
Industry
2.7
Forward
5.6
vs History
76
vs Industry
37
Median 3Y
12.9
Median 5Y
12.9
Industry
7.3
vs History
76
vs Industry
17
Median 3Y
23.3
Median 5Y
23.3
Industry
10.3
Forward
16.7
vs History
76
vs Industry
18
Median 3Y
32.9
Median 5Y
32.9
Industry
14.5
Forward
24.3
vs History
71
vs Industry
17
Median 3Y
23.2
Median 5Y
23.2
Industry
11
vs History
vs Industry
1
Median 3Y
154.4
Median 5Y
154.4
Industry
16.6
vs History
76
vs Industry
12
Median 3Y
2.5
Median 5Y
2.5
Industry
0.9

Multiples Across Competitors

ADANIENSOL Competitors Multiples
Adani Energy Solutions Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Adani Energy Solutions Ltd
NSE:ADANIENSOL
973B INR 4.4 125.7 18.8 26.3
US
Nextera Energy Inc
NYSE:NEE
142.5B USD 5.7 20.5 16.7 30.2
US
Southern Co
NYSE:SO
97.5B USD 3.6 22.1 12.7 22.2
ES
Iberdrola SA
MAD:IBE
90.2B EUR 2 16.1 7.1 11.7
US
Duke Energy Corp
NYSE:DUK
90.9B USD 3 20.6 11.9 21.5
IT
Enel SpA
MIL:ENEL
74B EUR 1 10.5 5.7 8.4
US
Constellation Energy Corp
NASDAQ:CEG
68.7B USD 2.9 18.3 10.5 17.1
US
American Electric Power Company Inc
NASDAQ:AEP
55.3B USD 2.8 18.6 12.3 21.7
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
44.1B USD 1.9 17.9 11.3 20.7
DK
Oersted A/S
SWB:D2G
37.1B EUR 3.8 -295.8 23.6 23.6
P/E Multiple
Earnings Growth PEG
IN
Adani Energy Solutions Ltd
NSE:ADANIENSOL
Average P/E: 30
125.7
38%
3.3
US
Nextera Energy Inc
NYSE:NEE
20.5
9%
2.3
US
Southern Co
NYSE:SO
22.1
8%
2.8
ES
Iberdrola SA
MAD:IBE
16.1
1%
16.1
US
Duke Energy Corp
NYSE:DUK
20.6
9%
2.3
IT
Enel SpA
MIL:ENEL
10.5
1%
10.5
US
Constellation Energy Corp
NASDAQ:CEG
18.3
0%
N/A
US
American Electric Power Company Inc
NASDAQ:AEP
18.6
7%
2.7
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -2.5 N/A N/A
US
Exelon Corp
NASDAQ:EXC
17.9
7%
2.6
DK
O
Oersted A/S
SWB:D2G
Negative Multiple: -295.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Adani Energy Solutions Ltd
NSE:ADANIENSOL
Average EV/EBITDA: 13.1
18.8
30%
0.6
US
Nextera Energy Inc
NYSE:NEE
16.7
19%
0.9
US
Southern Co
NYSE:SO
12.7
7%
1.8
ES
Iberdrola SA
MAD:IBE
7.1
-1%
N/A
US
Duke Energy Corp
NYSE:DUK
11.9
7%
1.7
IT
Enel SpA
MIL:ENEL
5.7
3%
1.9
US
Constellation Energy Corp
NASDAQ:CEG
10.5
-5%
N/A
US
American Electric Power Company Inc
NASDAQ:AEP
12.3
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
11.3
10%
1.1
DK
O
Oersted A/S
SWB:D2G
23.6
36%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Adani Energy Solutions Ltd
NSE:ADANIENSOL
Average EV/EBIT: 20.3
26.3
32%
0.8
US
Nextera Energy Inc
NYSE:NEE
30.2
24%
1.3
US
Southern Co
NYSE:SO
22.2
6%
3.7
ES
Iberdrola SA
MAD:IBE
11.7
1%
11.7
US
Duke Energy Corp
NYSE:DUK
21.5
8%
2.7
IT
Enel SpA
MIL:ENEL
8.4
2%
4.2
US
Constellation Energy Corp
NASDAQ:CEG
17.1
2%
8.5
US
American Electric Power Company Inc
NASDAQ:AEP
21.7
13%
1.7
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
20.7
9%
2.3
DK
O
Oersted A/S
SWB:D2G
23.6
15%
1.6