Power · NSE: TATAPOWER
Intrynsic's multi-model valuation estimates Tata Power Company Limited's fair value at ₹297 per share (range ₹297–₹375) against a market price of ₹374 - a gap of -20.6% (updated 24 July 2026). This is an estimated fair value based on stated assumptions, not investment advice.
Market price
₹374
close of 24 Jul 2026
Est. fair value
₹297
₹297–₹375
Gap
-20.6%
price vs estimate
Trading ~21% above our estimated fair-value range. Assumptions and per-model workings are below.
Tata Power generates and distributes electricity and is expanding fast into solar rooftops, EV charging and renewables. It serves major cities including Mumbai and Delhi.
Power · Power Generation
Over the last 3 years, revenue grew 4.2%/yr and profit grew 10.3%/yr.
Every ₹100 of shareholder money earned ₹13.0 in profit last year, vs a sector median of 10.1%.
Debt is 1.93x shareholder equity and 3.7x 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 Tata Power Company 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 | ₹297 | -21% | - |
| EV/EBITAfter-Depreciation Comparison Method | ₹375 | +0% | - |
Reverse DCF: today's market price implies the company must grow free cash flow about 60.0% a year for the next decade - versus 9.9% historical revenue growth.
| Revenue | ₹62,429 Cr | |
| Net profit | ₹5,118 Cr | |
| EPS | ₹11.73 | |
| Free cash flow | ₹-8,136 Cr | |
| ROE (latest) | 13.0% | |
| Revenue growth (CAGR) | 9.5% | |
| Profit growth (CAGR) | 18.6% |
Intrynsic's multi-model valuation estimates Tata Power Company Limited's fair value at ₹297 per share (range ₹297–₹375), last updated 24 July 2026. This is an estimate based on stated assumptions, not investment advice.
Tata Power Company Limited trades at ₹374 against Intrynsic's estimated fair value of ₹297 - the market price is 21% above the estimate, i.e. above our estimated fair-value range. Different assumptions produce different estimates; see the model breakdown above.
Tata Power Company Limited trades at about 31.9 times its latest annual earnings per share.
Tata Power generates and distributes electricity and is expanding fast into solar rooftops, EV charging and renewables. It serves major cities including Mumbai and Delhi.
Intrynsic runs 2 valuation models for Tata Power Company 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