NTPC Ltd
NSE:NTPC

Watchlist Manager
NTPC Ltd Logo
NTPC Ltd
NSE:NTPC
Watchlist
Price: 324.1 INR 0.48% Market Closed
Market Cap: 3.1T INR

Intrinsic Value

The intrinsic value of one NTPC stock under the Base Case scenario is 475.64 INR. Compared to the current market price of 324.1 INR, NTPC Ltd is Undervalued by 32%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NTPC Intrinsic Value
475.64 INR
Undervaluation 32%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
NTPC Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about NTPC?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is NTPC valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for NTPC Ltd.

Explain Valuation
Compare NTPC to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

NTPC’s heavy reliance on coal-based power leaves it vulnerable to increasingly stringent environmental regulations and carbon pricing policies, risking higher compliance costs and reduced profitability.

Continued delays and cost overruns on new projects, especially in thermal expansion, could strain NTPC’s balance sheet and hamper return on capital, diminishing investor confidence.

Volatility in coal and gas input prices combined with regulated tariffs may compress margins, particularly if the Indian government opts for stricter control on electricity pricing to protect consumers.

Bull Theses

NTPC’s dominant market share in India’s power generation sector and government support provide a stable revenue stream, underpinned by regulated returns and long-term power purchase agreements.

The company’s aggressive diversification into renewables, including solar and wind capacity additions, positions it to benefit from India’s growing emphasis on green energy and reduces long-term carbon-related risks.

Strong operational efficiency and a track record of maintaining high plant load factors allow NTPC to optimize margins and withstand competitive pressures in a rapidly evolving energy market.

Show More Less
How do you feel about NTPC?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
NTPC Ltd

Current Assets 897B
Cash & Short-Term Investments 311.5B
Receivables 321B
Other Current Assets 264.5B
Non-Current Assets 4.5T
Long-Term Investments 207.6B
PP&E 3.8T
Intangibles 11.1B
Other Non-Current Assets 443B
Current Liabilities 1T
Accounts Payable 102.3B
Other Current Liabilities 934.1B
Non-Current Liabilities 2.4T
Long-Term Debt 2.1T
Other Non-Current Liabilities 379B
Efficiency

Free Cash Flow Analysis
NTPC Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
NTPC Ltd

Revenue
1.9T INR
Cost of Revenue
-1T INR
Gross Profit
835.5B INR
Operating Expenses
-480.8B INR
Operating Income
354.7B INR
Other Expenses
-117.2B INR
Net Income
237.5B INR
Fundamental Scores

NTPC Profitability Score
Profitability Due Diligence

NTPC Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Healthy Operating Margin
Sustainable 3Y Average Gross Margin
Sustainable 3Y Average Operating Margin
51/100
Profitability
Score

NTPC Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

NTPC Solvency Score
Solvency Due Diligence

NTPC Ltd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Low Altman Z-Score
31/100
Solvency
Score

NTPC Ltd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NTPC Price Targets Summary
NTPC Ltd

Wall Street analysts forecast NTPC stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NTPC is 429.77 INR with a low forecast of 328.25 INR and a high forecast of 514.5 INR.

Lowest
Price Target
328.25 INR
1% Upside
Average
Price Target
429.77 INR
33% Upside
Highest
Price Target
514.5 INR
59% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for NTPC is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one NTPC stock?

The intrinsic value of one NTPC stock under the Base Case scenario is 475.64 INR.

Is NTPC stock undervalued or overvalued?

Compared to the current market price of 324.1 INR, NTPC Ltd is Undervalued by 32%.

Back to Top