ADANIPOWER Relative Valuation - Adani Power Ltd

Watchlist Manager

Watchlist

Price: 143.6 INR 0.67% Market Closed

Market Cap: ₹553.9B

Relative Value

The Relative Value of one ADANIPOWER stock under the Base Case scenario is hidden INR. Compared to the current market price of 143.6 INR, Adani Power Ltd is hidden .

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.

What is Relative Valuation?

How is Relative Value calculated?

ADANIPOWER Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
IN		Adani Power Ltd BSE:533096	2.8T INR	5.1	24.3	15.2	19.7
US		Vistra Corp NYSE:VST	56.1B USD	3.3	58.8	14.5	35
SA		ACWA Power Co SAU:2082	184.5B SAR	25.9	103.5	73.8	94.7
IN		NTPC Ltd NSE:NTPC	3.6T INR	1.9	15.1	10	15.1
TH	G	Gulf Energy Development PCL SET:GULF	900.1B THB	7.4	42.1	46	56.5
CN		CGN Power Co Ltd SZSE:003816	193.4B CNY	2.3	20.6	16.5	16.5
CN		China National Nuclear Power Co Ltd SSE:601985	175.2B CNY	2.1	20.4	20.4	20.4
US		Talen Energy Corp NASDAQ:TLN	16.8B USD	7.3	73.8	30.7	78.1
DE		Uniper SE XETRA:UN0	14.5B EUR	0.2	-45.3	3.5	10.3
CN		SDIC Power Holdings Co Ltd SSE:600886	102.3B CNY	1.9	15.6	12.5	12.5
CN		Huaneng Power International Inc SSE:600011	97.4B CNY	0.4	8.4	11.4	11.4

				Revenue Growth	P/S to Growth
IN		Adani Power Ltd BSE:533096	Average P/S: 5.3 5.1	11%	0.5
US		Vistra Corp NYSE:VST	3.3	13%	0.3
SA		ACWA Power Co SAU:2082	25.9	27%	1
IN		NTPC Ltd NSE:NTPC	1.9	7%	0.3
TH	G	Gulf Energy Development PCL SET:GULF	7.4	5%	1.5
CN		CGN Power Co Ltd SZSE:003816	2.3	4%	0.6
CN		China National Nuclear Power Co Ltd SSE:601985	2.1	9%	0.2
US		Talen Energy Corp NASDAQ:TLN	7.3	31%	0.2
DE		Uniper SE XETRA:UN0	0.2	3%	0.1
CN		SDIC Power Holdings Co Ltd SSE:600886	1.9	2%	0.9
CN		Huaneng Power International Inc SSE:600011	0.4	-1%	N/A

				Earnings Growth	PEG
IN		Adani Power Ltd BSE:533096	Average P/E: 38.3 24.3	8%	3
US		Vistra Corp NYSE:VST	58.8	15%	3.9
SA		ACWA Power Co SAU:2082	103.5	22%	4.7
IN		NTPC Ltd NSE:NTPC	15.1	6%	2.5
TH	G	Gulf Energy Development PCL SET:GULF	42.1	16%	2.6
CN		CGN Power Co Ltd SZSE:003816	20.6	2%	10.3
CN		China National Nuclear Power Co Ltd SSE:601985	20.4	7%	2.9
US		Talen Energy Corp NASDAQ:TLN	73.8	8%	9.2
DE		Uniper SE XETRA:UN0	Negative Multiple: -45.3	25%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	15.6	8%	2
CN		Huaneng Power International Inc SSE:600011	8.4	20%	0.4

				EBITDA Growth	EV/EBITDA to Growth
IN		Adani Power Ltd BSE:533096	Average EV/EBITDA: 23.2 15.2	13%	1.2
US		Vistra Corp NYSE:VST	14.5	6%	2.4
SA		ACWA Power Co SAU:2082	73.8	51%	1.4
IN		NTPC Ltd NSE:NTPC	10	9%	1.1
TH	G	Gulf Energy Development PCL SET:GULF	46	12%	3.8
CN		CGN Power Co Ltd SZSE:003816	16.5	21%	0.8
CN		China National Nuclear Power Co Ltd SSE:601985	20.4	30%	0.7
US		Talen Energy Corp NASDAQ:TLN	30.7	57%	0.5
DE		Uniper SE XETRA:UN0	3.5	-29%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	12.5	26%	0.5
CN		Huaneng Power International Inc SSE:600011	11.4	38%	0.3

				EBIT Growth	EV/EBIT to Growth
IN		Adani Power Ltd BSE:533096	Average EV/EBIT: 33.7 19.7	12%	1.6
US		Vistra Corp NYSE:VST	35	12%	2.9
SA		ACWA Power Co SAU:2082	94.7	57%	1.7
IN		NTPC Ltd NSE:NTPC	15.1	11%	1.4
TH	G	Gulf Energy Development PCL SET:GULF	56.5	15%	3.8
CN		CGN Power Co Ltd SZSE:003816	16.5	1%	16.5
CN		China National Nuclear Power Co Ltd SSE:601985	20.4	7%	2.9
US		Talen Energy Corp NASDAQ:TLN	78.1	105%	0.7
DE		Uniper SE XETRA:UN0	10.3	-33%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	12.5	3%	4.2
CN		Huaneng Power International Inc SSE:600011	11.4	7%	1.6

Adani Power Ltd
BSE:533096

Relative Value

Valuation Multiples

Multiples Across Competitors

ADANIPOWER Competitors Multiples
Adani Power Ltd Competitors

See Also

Company

Help

Tools

Stocks

Adani Power Ltd BSE:533096

Relative Value

Valuation Multiples

Multiples Across Competitors

ADANIPOWER Competitors Multiples Adani Power Ltd Competitors

See Also

Company

Help

Tools

Stocks

Adani Power Ltd
BSE:533096

ADANIPOWER Competitors Multiples
Adani Power Ltd Competitors