Adani Power Limited
ADANIPOWER · Power · NSE
₹224
Current Market Price
Fair Value (DCF)
₹101
Discount to FV
-55.0%
Updated just now
YieldIQ Score
35/100
Piotroski F-Score
3/9
Economic Moat
Narrow
Confidence
38%
ROE
19.8%
Debt/Equity
0.84
WACC
9.8%
Market Cap
₹4.33 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.6%
Return on capital employed
EV / EBITDA
22.3×
Enterprise multiple
Debt / EBITDA
2.3×
Leverage vs earnings
Interest Coverage
5.5×
EBIT covers interest
Current Ratio
1.41×
Short-term liquidity
Asset Turnover
0.38×
Revenue per ₹ of assets
Revenue CAGR (3Y)
12.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹224.41
Bear case
Discount -315.0%
Base case
Discount -122.1%
Bull case
Discount -60.6%
Ratio Trends
ADANIPOWER · last 9 annual periods
ROE
19.8%
ROCE
19.6%
Operating Margin
—
Debt / Equity
0.84×
PE
6.9×
EV / EBITDA
8.3×
Historical Financials
ADANIPOWER · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹27.7K Cr | ₹38.0K Cr | ₹50.1K Cr | ₹56.2K Cr | ₹54.2K Cr | +18.3% |
| EBITDA | ₹13.6K Cr | ₹14.0K Cr | ₹27.8K Cr | ₹24.0K Cr | ₹23.4K Cr | +14.6% |
| EBIT | ₹10.7K Cr | ₹11.0K Cr | ₹24.2K Cr | — | — | +22.7% |
| PAT | ₹4912 Cr | ₹10.7K Cr | ₹20.8K Cr | ₹12.9K Cr | ₹12.8K Cr | +27.1% |
| EPS (diluted) | ₹9.63 | ₹24.57 | ₹51.62 | — | — | +52.2% |
| CFO | ₹10.2K Cr | ₹8431 Cr | ₹14.2K Cr | ₹21.5K Cr | ₹20.5K Cr | +19.0% |
| CapEx | ₹-3435 Cr | ₹-3244 Cr | ₹-2602 Cr | ₹-11.6K Cr | ₹-23.4K Cr | — |
| FCF | ₹6798 Cr | ₹5187 Cr | ₹11.6K Cr | ₹9942 Cr | ₹-2836 Cr | — |
| Total Assets | ₹82.0K Cr | ₹85.8K Cr | ₹92.3K Cr | ₹112.9K Cr | ₹142.3K Cr | +14.8% |
| Total Debt | ₹48.7K Cr | ₹42.2K Cr | ₹34.4K Cr | ₹39.4K Cr | ₹54.7K Cr | +2.9% |
| Shareholders' Equity | ₹18.7K Cr | ₹29.9K Cr | ₹43.1K Cr | ₹56.3K Cr | ₹64.9K Cr | +36.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ADANIPOWER vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 NTPC NTPC Limited | +60.2% | 40 | Data Limited | 13.3% | 13.3× |
 ONGC ONGC Limited | -16.4% | 41 | Near Fair Value | 11.1% | 8.6× |
 COALINDIA Coal India Limited | -4.7% | 40 | Near Fair Value | 26.1% | 8.9× |
 POWERGRID Power Grid Corporation of India Limited | +24.6% | 47 | Near Fair Value | 15.8% | 17.4× |
 ADANIGREEN Adani Green Energy Limited | -90.4% | 35 | Data Limited | 8.3% | — |
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 224.41 vs a model fair value of 101.05, a gap of -55.0%. Piotroski F-score: 3/9. 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.