Tata Power Company Ltd
NSE:TATAPOWER

Watchlist Manager
Tata Power Company Ltd Logo
Tata Power Company Ltd
NSE:TATAPOWER
Watchlist
Price: 399.9 INR -0.3% Market Closed
Market Cap: 1.3T INR
Have any thoughts about
Tata Power Company Ltd?
Write Note

Relative Value

The Relative Value of one TATAPOWER stock under the Base Case scenario is 667.34 INR. Compared to the current market price of 399.9 INR, Tata Power Company Ltd is Undervalued by 40%.

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.

TATAPOWER Relative Value
Base Case
667.34 INR
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
38
Median 3Y
1.7
Median 5Y
1.4
Industry
1.6
Forward
1.8
vs History
39
vs Industry
11
Median 3Y
34.8
Median 5Y
29.3
Industry
15.1
Forward
29.2
vs History
50
vs Industry
26
Median 3Y
11
Median 5Y
10
Industry
7
vs History
vs Industry
Median 3Y
-32.3
Median 5Y
-27.7
Industry
13.9
vs History
17
vs Industry
9
Median 3Y
3.3
Median 5Y
2.6
Industry
1.4
vs History
12
vs Industry
46
Median 3Y
2.3
Median 5Y
1.8
Industry
2.7
Forward
2.3
vs History
20
vs Industry
63
Median 3Y
4.2
Median 5Y
3.2
Industry
7.5
vs History
23
vs Industry
24
Median 3Y
13.9
Median 5Y
10.6
Industry
10.3
Forward
13
vs History
36
vs Industry
20
Median 3Y
22.8
Median 5Y
16.2
Industry
14.6
Forward
19.6
vs History
50
vs Industry
33
Median 3Y
14.1
Median 5Y
12.9
Industry
11.1
vs History
vs Industry
6
Median 3Y
-65.4
Median 5Y
-32.1
Industry
16.8
vs History
17
vs Industry
20
Median 3Y
1.1
Median 5Y
0.9
Industry
0.9

Multiples Across Competitors

TATAPOWER Competitors Multiples
Tata Power Company Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Tata Power Company Ltd
NSE:TATAPOWER
1.3T INR 2 34.1 14.1 21.2
US
Nextera Energy Inc
NYSE:NEE
146.7B USD 5.6 21.2 15.3 25.9
US
Southern Co
NYSE:SO
90B USD 3.4 19.1 12.4 21.7
ES
Iberdrola SA
MAD:IBE
84.8B EUR 1.9 12.7 7 10.6
US
Duke Energy Corp
NYSE:DUK
82.9B USD 2.8 19.8 11.6 21.3
IT
Enel SpA
MIL:ENEL
69.1B EUR 0.6 7.9 4 5.4
US
Constellation Energy Corp
NASDAQ:CEG
69.9B USD 2.9 24.6 12.5 22.8
US
PG&E Corp
NYSE:PCG
51.4B USD 2.1 18.8 11.7 20.8
US
American Electric Power Company Inc
NASDAQ:AEP
48.8B USD 2.5 18.6 12.3 22.3
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
DK
Oersted A/S
SWB:D2G
39.4B EUR 4.6 58.2 24.3 24.3
P/E Multiple
Earnings Growth P/E to Growth
IN
Tata Power Company Ltd
NSE:TATAPOWER
Average P/E: 23.5
34.1
55%
0.6
US
Nextera Energy Inc
NYSE:NEE
21.2
14%
1.6
US
Southern Co
NYSE:SO
19.1
31%
0.6
ES
Iberdrola SA
MAD:IBE
12.7
24%
0.5
US
Duke Energy Corp
NYSE:DUK
19.8
93%
0.2
IT
Enel SpA
MIL:ENEL
7.9
112%
0.1
US
Constellation Energy Corp
NASDAQ:CEG
24.6
93%
0.3
US
PG&E Corp
NYSE:PCG
18.8
91%
0.2
US
American Electric Power Company Inc
NASDAQ:AEP
18.6
53%
0.3
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -2.5 N/A N/A
DK
O
Oersted A/S
SWB:D2G
58.2
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Tata Power Company Ltd
NSE:TATAPOWER
Average EV/EBITDA: 12.5
14.1
52%
0.3
US
Nextera Energy Inc
NYSE:NEE
15.3
24%
0.6
US
Southern Co
NYSE:SO
12.4
28%
0.4
ES
Iberdrola SA
MAD:IBE
7
16%
0.4
US
Duke Energy Corp
NYSE:DUK
11.6
25%
0.5
IT
Enel SpA
MIL:ENEL
4
1%
4.7
US
Constellation Energy Corp
NASDAQ:CEG
12.5
28%
0.4
US
PG&E Corp
NYSE:PCG
11.7
60%
0.2
US
American Electric Power Company Inc
NASDAQ:AEP
12.3
38%
0.3
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
DK
O
Oersted A/S
SWB:D2G
24.3
153%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Tata Power Company Ltd
NSE:TATAPOWER
Average EV/EBIT: 19.6
21.2
62%
0.3
US
Nextera Energy Inc
NYSE:NEE
25.9
26%
1
US
Southern Co
NYSE:SO
21.7
46%
0.5
ES
Iberdrola SA
MAD:IBE
10.6
21%
0.5
US
Duke Energy Corp
NYSE:DUK
21.3
35%
0.6
IT
Enel SpA
MIL:ENEL
5.4
1%
3.8
US
Constellation Energy Corp
NASDAQ:CEG
22.8
161%
0.1
US
PG&E Corp
NYSE:PCG
20.8
99%
0.2
US
American Electric Power Company Inc
NASDAQ:AEP
22.3
56%
0.4
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
DK
O
Oersted A/S
SWB:D2G
24.3
64%
0.4

See Also

Discover More
Back to Top