Nava

Thermal power plant in Zambia is the cashcow of the company!!!!

Sushanth

Invested

Community Contributor

Published

02 Apr 25

Updated

24 Jun 25

Sushanth's Fair Value

₹650.00

5.3% undervalued

24 Jun

₹615.35

34.1%

1.3%

Author's Valuation

₹650.0

5.3% undervalued

Sushanth's Fair Value

Narrative

Updates0

Sushanth'sFair Value

₹650.0

5.3% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

0.00%

Industrials revenue growth rate

0.17%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

13.86%

Calculation

₹19.19b

Earnings '28

14.39x

PE Ratio '28

₹276.24b

Market Cap '28

₹276.24b

Market Cap '28

291.04m

No. shares '28

₹949.14

Share Price '28

₹949.14 Share Price '28

Discounted to 2025 @ 13.47% p.a.

₹649.60

Fair Value '25