Power · NSE: ADANIENSOL
Intrynsic's multi-model valuation estimates Adani Energy Solutions Limited's fair value at ₹536 per share (range ₹434–₹536) against a market price of ₹1,306 - a gap of -59.0% (updated 29 September 2026). This is an estimated fair value based on stated assumptions, not investment advice.
Market price
₹1,306
close of 29 Sept 2026
Est. fair value
₹536
₹434–₹536
Gap
-59.0%
price vs estimate
Trading ~59% above our estimated fair-value range. Assumptions and per-model workings are below.
Adani Energy Solutions builds and operates power transmission lines and runs Mumbai's electricity distribution business, alongside smart-meter projects. Its earnings are largely regulated and grow with new projects.
Power · Power Generation
Over the last 3 years, revenue grew 27.6%/yr and profit grew 23.2%/yr.
Every ₹100 of shareholder money earned ₹9.4 in profit last year, vs a sector median of 9.8%.
Debt is 1.93x shareholder equity and 4.9x yearly operating earnings — a heavy load.
The market price is above our estimated fair-value range (based on stated assumptions).
About ₹0 of every ₹100 of reported profit turned into free cash (median, last 5 years); operating cash flow was positive in 5 of 5 years.
Intrynsic values Adani Energy Solutions Limited with 2 independent models and blends them into one estimated fair-value range. Every number below is an estimate based on the stated assumptions - change the assumptions and the estimate changes.
| Model | Estimated value | vs price | Weight |
|---|---|---|---|
| EV/EBITDAIndustry Comparison Method | ₹536 | -59% | - |
| EV/EBITAfter-Depreciation Comparison Method | ₹434 | -67% | - |
Reverse DCF: today's market price implies the company must grow free cash flow about 60.0% a year for the next decade - versus 25.1% historical revenue growth.
| Revenue | ₹27,588 Cr | |
| Net profit | ₹2,393 Cr | |
| EPS | ₹19 | |
| Free cash flow | ₹-3,435 Cr | |
| ROE (latest) | 9.4% | |
| Revenue growth (CAGR) | 28.6% | |
| Profit growth (CAGR) | 21.5% |
Intrynsic's multi-model valuation estimates Adani Energy Solutions Limited's fair value at ₹536 per share (range ₹434–₹536), last updated 29 September 2026. This is an estimate based on stated assumptions, not investment advice.
Adani Energy Solutions Limited trades at ₹1,306 against Intrynsic's estimated fair value of ₹536 - the market price is 59% above the estimate, i.e. above our estimated fair-value range. Different assumptions produce different estimates; see the model breakdown above.
Adani Energy Solutions Limited trades at about 68.7 times its latest annual earnings per share.
Adani Energy Solutions builds and operates power transmission lines and runs Mumbai's electricity distribution business, alongside smart-meter projects. Its earnings are largely regulated and grow with new projects.
Intrynsic runs 2 valuation models for Adani Energy Solutions Limited (EV/EBITDA, EV/EBIT) and blends them into one estimated fair-value range. Every assumption - growth, discount rate, terminal value - is shown openly on this page.
Disclaimer: Intrynsic provides educational and informational analysis only. Fair-value figures are estimates based on stated assumptions - they are not investment advice, research recommendations, or an offer to transact in any security. Intrynsic is not a SEBI-registered investment adviser or research analyst. Markets carry risk; please do your own research or consult a registered adviser before making investment decisions. Prices shown may be delayed end-of-day values. Terms · Privacy