Adani Power Ltd
NSE:ADANIPOWER

Watchlist Manager
Adani Power Ltd Logo
Adani Power Ltd
NSE:ADANIPOWER
Watchlist
Price: 496 INR -1.61% Market Closed
Market Cap: 1.9T INR
Have any thoughts about
Adani Power Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one ADANIPOWER stock under the Base Case scenario is 648.76 INR. Compared to the current market price of 496 INR, Adani Power Ltd is Undervalued by 24%.

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.

ADANIPOWER Relative Value
Base Case
648.76 INR
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.5
P/S
P/S
Price to Sales
3.5
vs History
30
vs Industry
14
Median 3Y
3.6
Median 5Y
2.1
Industry
1.6
More Details
15
P/E
P/E
Price to Earnings
15
vs History
28
vs Industry
44
Median 3Y
11.4
Median 5Y
9.1
Industry
15.1
More Details
11.4
P/OCF
P/OCF
Price to OCF
11.4
vs History
31
vs Industry
12
Median 3Y
11.7
Median 5Y
7.5
Industry
7
More Details
25.3
P/FCFE
P/FCFE
Price to FCFE
25.3
vs History
19
vs Industry
4
Median 3Y
-15
Median 5Y
-14.5
Industry
13.9
More Details
3.4
P/B
P/B
Price to Book Value
3.4
vs History
44
vs Industry
4
Median 3Y
4.3
Median 5Y
3.2
Industry
1.4
More Details
3.9
EV/S
EV/S
Enterprise Value to Sales
3.9
vs History
36
vs Industry
21
Median 3Y
4.3
Median 5Y
3.4
Industry
2.7
More Details
8.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
8.9
vs History
66
vs Industry
22
Median 3Y
11
Median 5Y
9.8
Industry
7.5
More Details
10.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
10.2
vs History
73
vs Industry
23
Median 3Y
13.1
Median 5Y
12.7
Industry
10.3
More Details
12.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
12.6
vs History
93
vs Industry
26
Median 3Y
18.1
Median 5Y
18.1
Industry
14.6
More Details
12.7
EV/OCF
EV/OCF
Enterprise Value to OCF
12.7
vs History
52
vs Industry
18
Median 3Y
14.7
Median 5Y
13.3
Industry
11.1
More Details
18.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
18.1
vs History
68
vs Industry
18
Median 3Y
20.5
Median 5Y
20.5
Industry
16.8
More Details
2.1
EV/IC
EV/IC
Enterprise Value to IC
2.1
vs History
23
vs Industry
6
Median 3Y
2
Median 5Y
1.4
Industry
0.9
More Details

Multiples Across Competitors

ADANIPOWER Competitors Multiples
Adani Power Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Adani Power Ltd
NSE:ADANIPOWER
1.9T INR 3.5 15 10.2 12.6
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
SA
ACWA Power Co
SAU:2082
284.5B SAR 46.1 149.4 114.5 139.2
US
Vistra Corp
NYSE:VST
48.4B USD 3 26.2 10.3 17.3
IN
NTPC Ltd
NSE:NTPC
3.3T INR 1.8 14.7 9.9 14.7
CN
CGN Power Co Ltd
SZSE:003816
210.1B CNY 2.5 19.1 15.3 15.3
CN
China National Nuclear Power Co Ltd
SSE:601985
195.6B CNY 2.6 19.2 16.8 16.8
TH
Gulf Energy Development PCL
SET:GULF
701.1B THB 5.8 36.8 38.2 47
CN
SDIC Power Holdings Co Ltd
SSE:600886
121.9B CNY 2.1 17.3 14.4 14.4
IN
JSW Energy Ltd
NSE:JSWENERGY
1.1T INR 9.9 57.9 25 35.5
CN
Huaneng Power International Inc
SSE:600011
98B CNY 0.4 28.1 15.7 15.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Adani Power Ltd
NSE:ADANIPOWER
Average EV/EBITDA: 27
10.2
N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
SA
ACWA Power Co
SAU:2082
114.5
106%
1.1
US
Vistra Corp
NYSE:VST
10.3
39%
0.3
IN
NTPC Ltd
NSE:NTPC
9.9
38%
0.3
CN
CGN Power Co Ltd
SZSE:003816
15.3
89%
0.2
CN
China National Nuclear Power Co Ltd
SSE:601985
16.8
102%
0.2
TH
G
Gulf Energy Development PCL
SET:GULF
38.2
77%
0.5
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.4
123%
0.1
IN
JSW Energy Ltd
NSE:JSWENERGY
25
105%
0.2
CN
Huaneng Power International Inc
SSE:600011
15.7
198%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Adani Power Ltd
NSE:ADANIPOWER
Average EV/EBIT: 32.8
12.6
N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
SA
ACWA Power Co
SAU:2082
139.2
104%
1.3
US
Vistra Corp
NYSE:VST
17.3
64%
0.3
IN
NTPC Ltd
NSE:NTPC
14.7
43%
0.3
CN
CGN Power Co Ltd
SZSE:003816
15.3
18%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
16.8
16%
1.1
TH
G
Gulf Energy Development PCL
SET:GULF
47
35%
1.3
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.4
34%
0.4
IN
JSW Energy Ltd
NSE:JSWENERGY
35.5
121%
0.3
CN
Huaneng Power International Inc
SSE:600011
15.7
40%
0.4

See Also

Summary
ADANIPOWER intrinsic value, competitors valuation, and company profile.
DCF Valuation
ADANIPOWER stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ADANIPOWER stock valuation using valuation multiples.
Wall Street Estimates
ADANIPOWER price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ADANIPOWER stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.