Valuation Tata Power Company Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:51:45 05/03/2026 pm IST			5-day change	1st Jan Change
376.85 ^INR	+3.02%		-1.14%	-0.71%

25/02	The University of Warwick Signs Memorandum of Understanding with the Tata Power Company Limited	CI
24/02	India's Tata Sons delays chairman decision after clash with charity arm, source says	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,29,759	7,63,207	6,07,754	12,59,443	11,99,530	12,04,164	-	-
Change	-	131.44%	-20.37%	107.23%	-4.76%	0.39%	-	-
Enterprise Value (EV) ¹	6,80,721	11,99,631	9,85,433	16,62,722	16,63,476	18,27,204	19,39,125	20,30,540
Change	-	76.23%	-17.86%	68.73%	0.05%	9.84%	6.13%	4.71%
P/E ratio	32.6x	44.6x	18.2x	34.1x	30.2x	27.8x	21.9x	19.9x
PBR	1.48x	3.4x	2.11x	3.89x	3.35x	3.09x	2.78x	2.51x
PEG	-	0.6x	0.2x	3.1x	4.11x	3x	0.8x	2.02x
Capitalization / Revenue	1x	1.75x	1.07x	1.99x	1.79x	1.76x	1.57x	1.48x
EV / Revenue	2.07x	2.74x	1.74x	2.63x	2.48x	2.68x	2.52x	2.49x
EV / EBITDA	9.03x	16.5x	11.4x	15.3x	12.2x	12.7x	11.3x	10.5x
EV / EBIT	14.2x	28.9x	19x	23.4x	13.3x	18.7x	16.1x	15x
EV / FCF	13.3x	-209x	-198x	-226x	-36.2x	-21.7x	-30.2x	-30.8x
FCF Yield	7.52%	-0.48%	-0.5%	-0.44%	-2.76%	-4.61%	-3.31%	-3.25%
Dividend per Share ²	1.55	1.75	2	2	2.25	2.414	2.761	3.058
Rate of return	1.5%	0.73%	1.05%	0.51%	0.6%	0.64%	0.73%	0.81%
EPS ²	3.17	5.36	10.43	11.56	12.41	13.56	17.2	18.9
Distribution rate	48.9%	32.6%	19.2%	17.3%	18.1%	17.8%	16.1%	16.2%
Net sales ¹	3,29,073	4,37,356	5,65,471	6,32,723	6,69,922	6,82,882	7,68,445	8,15,550
EBITDA ¹	75,387	72,717	86,304	1,08,773	1,36,250	1,44,162	1,71,079	1,93,228
EBIT ¹	47,938	41,495	51,912	70,909	1,25,360	97,779	1,20,112	1,35,755
Net income ¹	11,274	17,415	33,364	36,962	39,710	43,790	54,011	60,807
Net Debt ¹	3,50,962	4,36,424	3,77,679	4,03,279	4,63,946	6,23,040	7,34,961	8,26,376
Reference price ²	103.20	238.85	190.20	394.15	375.40	376.85	376.85	376.85
Nbr of stocks (in thousands)	31,95,340	31,95,340	31,95,340	31,95,340	31,95,340	31,95,340	-	-
Announcement Date	12/05/21	06/05/22	04/05/23	08/05/24	14/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TATA POWER COMPANY LIMITED	26.97x	2.62x	12.43x	0.66%	1.27TCr
GE VERNOVA INC.	57.61x	4.89x	38.09x	0.22%	23TCr
NEXTERA ENERGY	23.21x	9.47x	15.64x	2.69%	19TCr
IBERDROLA, S.A.	19.85x	3.84x	11.15x	3.73%	15TCr
CONSTELLATION ENERGY CORPORATION	29.65x	3.73x	17.45x	0.53%	12TCr
ENEL S.P.A.	14.04x	1.9x	6.77x	5.06%	11TCr
SOUTHERN COMPANY	21.34x	6.06x	13.24x	3.11%	11TCr
DUKE ENERGY CORPORATION	19.58x	5.84x	11.46x	3.32%	10TCr
AMERICAN ELECTRIC POWER COMPANY, INC.	21.07x	5.31x	12.49x	2.92%	7.22TCr
DOMINION ENERGY, INC.	17.38x	6.3x	12.7x	4.27%	5.5TCr
Average	25.07x	5.00x	15.14x	2.65%	11.5TCr
Weighted average by Cap.	28.45x	5.38x	17.83x	2.51%