Adani Power Limited
ADANIPOWER · General/Diversified · NSE
₹188
Current Market Price
Fair Value (DCF)
₹154
Margin of Safety
-18.4%
Updated 4h ago
YieldIQ Score
43/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
41%
ROE
22.4%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹3.63 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.1%
Return on capital employed
EV / EBITDA
19.7×
Enterprise multiple
Debt / EBITDA
1.8×
Leverage vs earnings
Interest Coverage
6.3×
EBIT covers interest
Current Ratio
1.60×
Short-term liquidity
Asset Turnover
0.48×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
15.7%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹188.38
Bear case
₹85.2
MoS -121.1%
Base case
₹153.77
MoS -22.5%
Bull case
₹213.17
MoS +11.6%
Ratio Trends
ADANIPOWER · last 8 annual periods
ROE
22.4%
ROCE
24.5%
Operating Margin
—
Debt / Equity
0.68×
PE
14.1×
EV / EBITDA
5.9×
Historical Financials
ADANIPOWER · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹26.2K Cr | ₹27.7K Cr | ₹10.2K Cr | ₹13.4K Cr | ₹56.1K Cr | +21.0% |
| EBITDA | — | ₹13.6K Cr | ₹14.0K Cr | ₹27.8K Cr | ₹23.7K Cr | +15.0% |
| EBIT | ₹7395 Cr | ₹10.7K Cr | ₹1644 Cr | ₹4378 Cr | — | -12.3% |
| PAT | ₹1270 Cr | ₹4912 Cr | ₹5242 Cr | ₹2737 Cr | ₹12.9K Cr | +78.7% |
| EPS (diluted) | ₹-0.83 | ₹11.65 | ₹12.81 | ₹6.63 | — | — |
| CFO | ₹7014 Cr | ₹10.2K Cr | ₹8431 Cr | ₹14.2K Cr | ₹21.5K Cr | +32.3% |
| CapEx | — | — | — | — | ₹-11.6K Cr | — |
| FCF | — | — | — | — | ₹9942 Cr | +0.0% |
| Total Assets | — | ₹82.0K Cr | ₹85.8K Cr | ₹92.3K Cr | ₹112.9K Cr | +8.3% |
| Total Debt | — | — | ₹8549 Cr | ₹7862 Cr | ₹39.4K Cr | +46.5% |
| Shareholders' Equity | — | — | ₹29.9K Cr | ₹43.1K Cr | ₹57.7K Cr | +17.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ADANIPOWER vs 4 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ADANIENSOL ADANIENSOL | — | — | Pending | 4.6% | — |
| TATAPOWER TATAPOWER | — | — | Pending | 9.3% | — |
| JSWENERGY JSWENERGY | — | — | Pending | 6.7% | — |
| TORNTPOWER TORNTPOWER | — | — | Pending | 16.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ADANIPOWER in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Adani Power Limited (ADANIPOWER.NS) trades at 188.38 vs a model fair value of 153.77, a gap of -18.4%. Piotroski F-score: 5/9. Moat label...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ADANIPOWER →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ADANIPOWER →
Compare
Head-to-head with peers
Compare ADANIPOWER side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ADANIPOWERNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.