Orient Green Power Co Ltd

GREENPOWER NSE Utilities Power Generation
₹9.31
-0.53%
Delayed · cached 15 min

Fair value analysis

GREENPOWER
Orient Green Power Co Ltd
UtilitiesPower Generation
₹9.36
Close used for this calculation
₹19.75Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability25/25
Returns14/25
Balance Sheet17/25
Efficiency10/25
Growth20/25
Strong
Quality radar
66Prof.25/25Ret.14/25Eff.10/25B.Sht17/25Growth20/25

Consensus fair value

₹19.75
Below FV
▲ +111.0% against the close used
Model range ₹0.51 – ₹37.01
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₹0.51Fair value₹19.75Bull₹37.01
FairClose
52-week traded range
52W low ₹8.0452W high ₹14.34

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

Valuation summary

Trading below the consensus fair value

Orient Green Power Co Ltd closed at ₹9.36, 52.6% below the consensus fair value of ₹19.75 drawn from 8 valuation models.

Financial DNA score 66/100 — Strong. P/E of 20.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹0.51
-94.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Formula
₹26.57
+183.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=20%, FD=7%
P/E Fair Value
₹14.10
+50.7%
EPS × 23.9x (sector P/E)
EPS=0.59, Sector P/E=23.9x
Peter Lynch (PEG)
₹14.75
+57.6%
EPS × Growth% (PEG = 1 is fair)
EPS=0.59, g=25%
EV/EBITDA
₹37.01
+295.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.69B
Book Value (P/B)
₹4.01
-57.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7.61, ROE=5.3%, g=6%, r=10%
Reverse DCF
₹9.36
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4% | Historical: 25%
Margin of Safety
₹10.30
+10.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13.73, 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.