Power · NSE: IREDA
Intrynsic's multi-model valuation estimates Indian Renewable Energy Development Agency Limited's fair value at ₹11 per share (range ₹11–₹11) against a market price of ₹120 - a gap of -91.2% (updated 24 July 2026). This is an estimated fair value based on stated assumptions, not investment advice.
Market price
₹120
close of 24 Jul 2026
Est. fair value
₹11
₹11–₹11
Gap
-91.2%
price vs estimate
Trading ~91% above our estimated fair-value range. Assumptions and per-model workings are below.
IREDA is a state-owned lender that finances solar, wind and other clean-energy projects. Its loan book grows with India's renewable-capacity targets.
Power · Power Generation
Over the last 3 years, revenue grew 33.6%/yr and profit grew 29.4%/yr.
Every ₹100 of shareholder money earned ₹13.6 in profit last year, vs a sector median of 10.1%.
Debt is 5.65x shareholder equity and 32.4x 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 0 of 5 years.
Intrynsic values Indian Renewable Energy Development Agency Limited with 3 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 |
|---|---|---|---|
| P/B + Excess ReturnBank Net Worth Method | ₹51 | -58% | - |
| DDMDividend Discount Method | ₹11 | -91% | - |
| Bank FCFE DCFBank Cash Flow Method | ₹28 | -77% | - |
| Revenue | ₹8,310 Cr | |
| Net profit | ₹1,874 Cr | |
| EPS | ₹6.67 | |
| Free cash flow | ₹-14,758 Cr | |
| ROE (latest) | 13.6% | |
| Revenue growth (CAGR) | 22.6% | |
| Profit growth (CAGR) | 27.5% |
Intrynsic's multi-model valuation estimates Indian Renewable Energy Development Agency Limited's fair value at ₹11 per share (range ₹11–₹11), last updated 24 July 2026. This is an estimate based on stated assumptions, not investment advice.
Indian Renewable Energy Development Agency Limited trades at ₹120 against Intrynsic's estimated fair value of ₹11 - the market price is 91% above the estimate, i.e. above our estimated fair-value range. Different assumptions produce different estimates; see the model breakdown above.
Indian Renewable Energy Development Agency Limited trades at about 18.1 times its latest annual earnings per share.
IREDA is a state-owned lender that finances solar, wind and other clean-energy projects. Its loan book grows with India's renewable-capacity targets.
Intrynsic runs 3 valuation models for Indian Renewable Energy Development Agency Limited (P/B + Excess Return, DDM, Bank FCFE DCF) 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