Torrent Power Ltd
NSE:TORNTPOWER

Watchlist Manager
Torrent Power Ltd Logo
Torrent Power Ltd
NSE:TORNTPOWER
Watchlist
Price: 1 538.6 INR -3.88% Market Closed
Market Cap: 775.3B INR

Relative Value

The Relative Value of one TORNTPOWER stock under the Base Case scenario is 1 376.92 INR. Compared to the current market price of 1 538.6 INR, Torrent Power Ltd is Overvalued by 11%.

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.

TORNTPOWER Relative Value
Base Case
1 376.92 INR
Overvaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
34
Median 3Y
1.7
Median 5Y
1.6
Industry
1.7
Forward
2.4
vs History
19
vs Industry
14
Median 3Y
28.7
Median 5Y
20
Industry
15
Forward
28.8
vs History
9
vs Industry
14
Median 3Y
10.7
Median 5Y
7.7
Industry
6.9
vs History
3
vs Industry
2
Median 3Y
23.4
Median 5Y
22.9
Industry
14.1
vs History
11
vs Industry
5
Median 3Y
3
Median 5Y
2.4
Industry
1.4
vs History
9
vs Industry
48
Median 3Y
1.9
Median 5Y
1.9
Industry
2.8
Forward
2.6
vs History
11
vs Industry
33
Median 3Y
5.9
Median 5Y
5.5
Industry
7.4
vs History
11
vs Industry
26
Median 3Y
8.2
Median 5Y
7.8
Industry
10.4
Forward
14.3
vs History
11
vs Industry
28
Median 3Y
12.5
Median 5Y
11.4
Industry
14.9
Forward
19.3
vs History
9
vs Industry
23
Median 3Y
12.5
Median 5Y
9
Industry
10.9
vs History
3
vs Industry
2
Median 3Y
45.7
Median 5Y
18.3
Industry
17
vs History
6
vs Industry
8
Median 3Y
1.6
Median 5Y
1.4
Industry
0.9

Multiples Across Competitors

TORNTPOWER Competitors Multiples
Torrent Power Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Torrent Power Ltd
NSE:TORNTPOWER
739.5B INR 2.5 31.3 15 20.6
US
Nextera Energy Inc
NYSE:NEE
136.1B USD 5.4 24.7 16.2 29.2
ES
Iberdrola SA
MAD:IBE
96.6B EUR 2.2 17.2 7.4 12.3
US
Southern Co
NYSE:SO
99.4B USD 3.7 22.6 12.9 22.5
US
Duke Energy Corp
NYSE:DUK
93B USD 3.1 21.1 12 21.7
IT
Enel SpA
MIL:ENEL
76.5B EUR 1 10.9 6.2 9.7
US
Constellation Energy Corp
NASDAQ:CEG
69.8B USD 3 18.6 10.6 17.3
US
American Electric Power Company Inc
NASDAQ:AEP
56.9B USD 2.9 19.2 12.5 22.1
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
46.5B USD 2 18.9 11.6 21.2
US
Xcel Energy Inc
NASDAQ:XEL
39.6B USD 2.9 20.5 12.8 28.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Torrent Power Ltd
NSE:TORNTPOWER
Average EV/EBITDA: 11.7
15
17%
0.9
US
Nextera Energy Inc
NYSE:NEE
16.2
19%
0.9
ES
Iberdrola SA
MAD:IBE
7.4
0%
N/A
US
Southern Co
NYSE:SO
12.9
7%
1.8
US
Duke Energy Corp
NYSE:DUK
12
7%
1.7
IT
Enel SpA
MIL:ENEL
6.2
7%
0.9
US
Constellation Energy Corp
NASDAQ:CEG
10.6
-5%
N/A
US
American Electric Power Company Inc
NASDAQ:AEP
12.5
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
11.6
9%
1.3
US
Xcel Energy Inc
NASDAQ:XEL
12.8
14%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Torrent Power Ltd
NSE:TORNTPOWER
Average EV/EBIT: 20.5
20.6
19%
1.1
US
Nextera Energy Inc
NYSE:NEE
29.2
24%
1.2
ES
Iberdrola SA
MAD:IBE
12.3
1%
12.3
US
Southern Co
NYSE:SO
22.5
6%
3.7
US
Duke Energy Corp
NYSE:DUK
21.7
8%
2.7
IT
Enel SpA
MIL:ENEL
9.7
7%
1.4
US
Constellation Energy Corp
NASDAQ:CEG
17.3
2%
8.7
US
American Electric Power Company Inc
NASDAQ:AEP
22.1
13%
1.7
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
21.2
9%
2.4
US
Xcel Energy Inc
NASDAQ:XEL
28.3
22%
1.3