Sterling and Wilson Renewable Energy

India Renewable Pipeline Will Expand Clean Energy Markets

AnalystConsensusTarget

Not Invested

Consensus Narrative from 2 Analysts

Published

24 Apr 25

Updated

15 Aug 25

AnalystConsensusTarget's Fair Value

₹420.00

33.7% undervalued

15 Aug

₹278.65

-58.5%

4.1%

Author's Valuation

₹420.0

33.7% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates1

Shared on01 May 25

AnalystConsensusTarget Fair Value

₹420.0

33.7% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

16.06%

Construction revenue growth rate

0.20%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

15.46%

Calculation

₹8.63b

Earnings '28

17.62x

PE Ratio '28

₹152.08b

Market Cap '28

₹152.08b

Market Cap '28

235.11m

No. shares '28

₹646.86

Share Price '28

₹646.86 Share Price '28

Discounted to 2025 @ 15.50% p.a.

₹419.81

Fair Value '25