Adani Power Ltd

ADANIPOWER NSE Utilities Integrated Power Utilities
Nifty 100 Nifty 200 Nifty 500 Nifty Next 50 LargeMid 250 F&O
₹209.97
-1.65%
Delayed · cached 15 min

Fair value analysis

ADANIPOWER
Adani Power Ltd
Utilities›Integrated Power Utilities
₹213.50
Close used for this calculation
₹135.77Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
43/100
Profitability19/25
Returns12/25
Balance Sheet6/25
Efficiency6/25
Growth3/25
Average
Quality radar
43Prof.19/25Ret.12/25Eff.6/25B.Sht6/25Growth3/25

Consensus fair value

₹135.77
Above FV
▼ -36.4% against the close used
Model range ₹41.29 – ₹188.15
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₹41.29Fair value₹135.77Bull₹188.15
FairClose
52-week traded range
52W low ₹124.9352W high ₹248.91

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

Valuation summary

Trading above the consensus fair value

Adani Power Ltd closed at ₹213.50, 57.3% above the consensus fair value of ₹135.77 drawn from 9 valuation models.

Financial DNA score 43/100 — Average. P/E of 28.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹112.56
-47.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.2%, r=10%, tg=3%, n=10yr
Graham Number
₹75.52
-64.6%
√(22.5 × EPS × BVPS)
EPS=6.66, BVPS=38.06 · outside Graham range (P/E 28.4, P/B 5.6) — asset-light, treat as a rough floor
Graham Formula
₹129.25
-39.5%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=6.2%, FD=7%
P/E Fair Value
₹188.15
-11.9%
EPS × 28.25x (sector P/E)
EPS=6.66, Sector P/E=28.25x
Peter Lynch (PEG)
₹41.29
-80.7%
EPS × Growth% (PEG = 1 is fair)
EPS=6.66, g=6.2%
EV/EBITDA
₹139.51
-34.7%
(EBITDA × 13.1x − Net Debt) ÷ Shares
EBITDA=243.71B
Book Value (P/B)
₹143.67
-32.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=38.06, ROE=21.1%, g=6%, r=10%
Reverse DCF
₹213.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.5% | Historical: 6.2%
Margin of Safety
₹94.78
-55.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=126.37, 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.