Adani Energy Solution Ltd

ADANIENSOL NSE Utilities Power Distribution
Nifty 100 Nifty 200 Nifty 500 Nifty Next 50 LargeMid 250 F&O
₹1,373.00
-1.36%
Delayed · cached 15 min

Fair value analysis

ADANIENSOL
Adani Energy Solution Ltd
Utilities›Power Distribution
₹1,391.90
Close used for this calculation
₹718.40Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
29/100
Profitability17/25
Returns3/25
Balance Sheet3/25
Efficiency6/25
Growth9/25
Weak
Quality radar
29Prof.17/25Ret.3/25Eff.6/25B.Sht3/25Growth9/25

Consensus fair value

₹718.40
Above FV
▼ -48.4% against the close used
Model range ₹232.43 – ₹1,092.50
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹232.43Fair value₹718.40Bull₹1,092.50
FairClose
52-week traded range
52W low ₹811.7552W high ₹1,741.60

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Adani Energy Solution Ltd closed at ₹1,391.90, 93.8% above the consensus fair value of ₹718.40 drawn from 9 valuation models.

Financial DNA score 29/100 — Weak. P/E of 57.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹377.13
-72.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹339.91
-75.6%
√(22.5 × EPS × BVPS)
EPS=19, BVPS=270.27 · outside Graham range (P/E 57.5, P/B 5.2) — asset-light, treat as a rough floor
Graham Formula
₹823.92
-40.8%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=19.1%, FD=7%
P/E Fair Value
₹1,092.50
-21.5%
EPS × 57.5x (sector P/E)
EPS=19, Sector P/E=57.5x
Peter Lynch (PEG)
₹362.90
-73.9%
EPS × Growth% (PEG = 1 is fair)
EPS=19, g=19.1%
EV/EBITDA
₹1,081.92
-22.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=99.83B
Book Value (P/B)
₹232.43
-83.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=270.27, ROE=9.4%, g=6%, r=10%
Reverse DCF
₹1,391.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 24.8% | Historical: 19.1%
Margin of Safety
₹493.77
-64.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=658.37, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.