Power · NSE: SUZLON
Intrynsic's multi-model valuation estimates Suzlon Energy Limited's fair value at ₹58 per share (range ₹38–₹58) against a market price of ₹52 - a gap of +11.6% (updated 24 July 2026). This is an estimated fair value based on stated assumptions, not investment advice.
Market price
₹52
close of 24 Jul 2026
Est. fair value
₹58
₹38–₹58
Gap
+11.6%
price vs estimate
Trading close to our estimated fair value (+12% gap). Assumptions and per-model workings are below.
Suzlon Energy makes wind turbines and services wind farms across India. After years of debt trouble it has deleveraged and is riding India's renewable-energy build-out.
Power · Power Generation
Over the last 3 years, revenue grew 41.0%/yr and profit grew 3.1%/yr.
Every ₹100 of shareholder money earned ₹33.4 in profit last year, vs a sector median of 10.1%.
It holds more cash than debt.
The market price is close to our estimated fair value (based on stated assumptions).
About ₹14 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 Suzlon Energy 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 |
|---|---|---|---|
| DCFFuture Cash Flows Method | ₹38 | -28% | - |
| EV/EBITDAIndustry Comparison Method | ₹58 | +12% | - |
Reverse DCF: today's market price implies the company must grow free cash flow about 48.5% a year for the next decade - versus 26.3% historical revenue growth.
| Revenue | ₹16,732 Cr | |
| Net profit | ₹3,163 Cr | |
| EPS | ₹2.33 | |
| Free cash flow | ₹625 Cr | |
| ROE (latest) | 33.4% | |
| Revenue growth (CAGR) | 3.1% | |
| Profit growth (CAGR) | 30.0% |
Intrynsic's multi-model valuation estimates Suzlon Energy Limited's fair value at ₹58 per share (range ₹38–₹58), last updated 24 July 2026. This is an estimate based on stated assumptions, not investment advice.
Suzlon Energy Limited trades at ₹52 against Intrynsic's estimated fair value of ₹58 - the market price is 12% below the estimate, i.e. below our estimated fair-value range. Different assumptions produce different estimates; see the model breakdown above.
Suzlon Energy Limited trades at about 22.4 times its latest annual earnings per share.
Suzlon Energy makes wind turbines and services wind farms across India. After years of debt trouble it has deleveraged and is riding India's renewable-energy build-out.
Intrynsic runs 2 valuation models for Suzlon Energy Limited (DCF, EV/EBITDA) 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