Torrent Power Ltd
Nifty 500
Midcap 150
LargeMid 250
₹1,297.60
+0.10%
Delayed · cached 15 min
Fair value analysis
TORNTPOWER
Torrent Power Ltd
₹1,296.30
Close used for this calculation
₹898.15Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Quality radar
Consensus fair value
₹898.15
Above FV▼ -30.7% against the close used
Model range ₹139.06 – ₹1,355.13
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₹139.06Fair value₹898.15Bull₹1,355.13
FairClose
52-week traded range
52W low ₹1,200.0052W high ₹1,772.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Torrent Power Ltd closed at ₹1,296.30, 44.3% above the consensus fair value of ₹898.15 drawn from 10 valuation models.
Financial DNA score 40/100 — Average. P/E of 28.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹669.98
-48.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.9%, r=10%, tg=3%, n=10yr
Graham Number
₹626.78
-51.6%
√(22.5 × EPS × BVPS)
EPS=47.95, BVPS=364.13 · outside Graham range (P/E 28.1, P/B 3.6) — asset-light, treat as a rough floor
Graham Formula
₹636.71
-50.9%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=2.9%, FD=7%
P/E Fair Value
₹1,354.59
+4.5%
EPS × 28.25x (sector P/E)
EPS=47.95, Sector P/E=28.25x
Peter Lynch (PEG)
₹139.06
-89.3%
EPS × Growth% (PEG = 1 is fair)
EPS=47.95, g=2.9%
EV/EBITDA
₹1,355.13
+4.5%
(EBITDA × 11.5x − Net Debt) ÷ Shares
EBITDA=71.9B
Dividend Discount (DDM)
₹289.32
-77.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=19.96, r=10%, g=2.9%
Book Value (P/B)
₹494.18
-61.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=364.13, ROE=12.5%, g=3%, r=10%
Reverse DCF
₹1,296.30
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.2% | Historical: 2.9%
Margin of Safety
₹616.51
-52.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=822.02, 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.