NTPC Ltd
NSE:NTPC

Watchlist Manager
NTPC Ltd Logo
NTPC Ltd
NSE:NTPC
Watchlist
Price: 320.1 INR 0.19%
Market Cap: 3.1T INR

Relative Value

The Relative Value of one NTPC stock under the Base Case scenario is hidden INR. Compared to the current market price of 320.1 INR, NTPC 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.

NTPC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
42
Median 3Y
1.7
Median 5Y
1.1
Industry
1.7
Forward
1.5
vs History
39
vs Industry
35
Median 3Y
13.6
Median 5Y
10.1
Industry
15.2
Forward
13
vs History
55
vs Industry
38
Median 3Y
6.3
Median 5Y
4.6
Industry
7.4
vs History
90
vs Industry
14
Median 3Y
23.3
Median 5Y
17.3
Industry
14.7
vs History
39
vs Industry
25
Median 3Y
1.7
Median 5Y
1.2
Industry
1.4
vs History
47
vs Industry
45
Median 3Y
2.7
Median 5Y
2.5
Industry
2.9
Forward
2.4
vs History
49
vs Industry
51
Median 3Y
6.2
Median 5Y
5.8
Industry
7.9
vs History
41
vs Industry
42
Median 3Y
9.4
Median 5Y
8.4
Industry
10.6
Forward
8.1
vs History
42
vs Industry
40
Median 3Y
13.9
Median 5Y
13.3
Industry
15.2
Forward
11.6
vs History
88
vs Industry
39
Median 3Y
10.3
Median 5Y
9.8
Industry
11.4
vs History
88
vs Industry
12
Median 3Y
46.7
Median 5Y
30.5
Industry
16.9
vs History
39
vs Industry
27
Median 3Y
1.1
Median 5Y
0.8
Industry
0.9

Multiples Across Competitors

NTPC Competitors Multiples
NTPC Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
NTPC Ltd
NSE:NTPC
3.1T INR 1.7 13 9 13.6
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
US
Vistra Corp
NYSE:VST
56.3B USD 3.3 58.6 14.5 34.9
SA
ACWA Power Co
SAU:2082
184.5B SAR 25.9 103.5 73.8 94.7
IN
Adani Power Ltd
NSE:ADANIPOWER
2.7T INR 4.8 22.2 14.1 18.1
CN
CGN Power Co Ltd
SZSE:003816
191.9B CNY 2.3 20.4 16.5 16.5
CN
China National Nuclear Power Co Ltd
SSE:601985
179.8B CNY 2.2 20.9 20.6 20.6
TH
Gulf Energy Development PCL
SET:GULF
601.3B THB 5 28.1 33.9 41.7
US
Talen Energy Corp
NASDAQ:TLN
16.2B USD 7 71.5 29.9 76.1
CN
SDIC Power Holdings Co Ltd
SSE:600886
109.7B CNY 2 16.8 14.5 14.5
CN
Huaneng Power International Inc
SSE:600011
109B CNY 0.5 9.4 12.5 12.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
NTPC Ltd
NSE:NTPC
Average EV/EBITDA: 23.9
9
9%
1
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
US
Vistra Corp
NYSE:VST
14.5
5%
2.9
SA
ACWA Power Co
SAU:2082
73.8
51%
1.4
IN
Adani Power Ltd
NSE:ADANIPOWER
14.1
14%
1
CN
CGN Power Co Ltd
SZSE:003816
16.5
21%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
20.6
30%
0.7
TH
G
Gulf Energy Development PCL
SET:GULF
33.9
12%
2.8
US
Talen Energy Corp
NASDAQ:TLN
29.9
55%
0.5
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.5
26%
0.6
CN
Huaneng Power International Inc
SSE:600011
12.5
38%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
NTPC Ltd
NSE:NTPC
Average EV/EBIT: 34.3
13.6
11%
1.2
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
US
Vistra Corp
NYSE:VST
34.9
10%
3.5
SA
ACWA Power Co
SAU:2082
94.7
57%
1.7
IN
Adani Power Ltd
NSE:ADANIPOWER
18.1
13%
1.4
CN
CGN Power Co Ltd
SZSE:003816
16.5
1%
16.5
CN
China National Nuclear Power Co Ltd
SSE:601985
20.6
7%
2.9
TH
G
Gulf Energy Development PCL
SET:GULF
41.7
16%
2.6
US
Talen Energy Corp
NASDAQ:TLN
76.1
107%
0.7
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.5
3%
4.8
CN
Huaneng Power International Inc
SSE:600011
12.5
7%
1.8