Valuation Tata Power Company Limited

Stocks

Delayed Bombay S.E. Other stock markets 03:10:34 09/06/2026 pm IST			5-day change	1st Jan Change
399.05 ^INR	-1.30%		-3.69%	+5.20%

03/06	India set for $2-billion drone order in biggest buy, industry body says	RE
18/05	Tata Power Company Ltd and Druk Green sign MoU for 5,000 MW clean energy skill development	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,29,759	7,63,207	6,07,754	12,59,443	11,99,530	12,91,876	-	-
Change	-	131.44%	-20.37%	107.23%	-4.76%	7.7%	-	-
Enterprise Value (EV) ¹	6,80,721	11,99,631	9,85,433	16,62,722	16,63,476	17,84,859	20,36,132	21,31,536
Change	-	76.23%	-17.86%	68.73%	0.05%	7.3%	5.36%	4.69%
P/E ratio	32.6x	44.6x	18.2x	34.1x	30.2x	32.3x	27x	23.4x
PBR	1.48x	3.4x	2.11x	3.89x	3.35x	3.07x	2.94x	2.65x
PEG	-	0.6x	0.2x	3.1x	4.11x	-5.73x	2.4x	1.5x
Capitalization / Revenue	1x	1.75x	1.07x	1.99x	1.79x	1.89x	1.71x	1.6x
EV / Revenue	2.07x	2.74x	1.74x	2.63x	2.48x	2.78x	2.7x	2.64x
EV / EBITDA	9.03x	16.5x	11.4x	15.3x	12.2x	11.9x	12.4x	11.4x
EV / EBIT	14.2x	28.9x	19x	23.4x	13.3x	17.6x	17.7x	16.2x
EV / FCF	13.3x	-209x	-198x	-226x	-36.2x	-23.2x	-30.8x	-27.3x
FCF Yield	7.52%	-0.48%	-0.5%	-0.44%	-2.76%	-4.31%	-3.24%	-3.66%
Dividend per Share ²	1.55	1.75	2	2	2.25	2.5	2.885	3.12
Rate of return	1.5%	0.73%	1.05%	0.51%	0.6%	0.66%	0.71%	0.77%
EPS ²	3.17	5.36	10.43	11.56	12.41	11.71	15	17.27
Distribution rate	48.9%	32.6%	19.2%	17.3%	18.1%	21.3%	19.2%	18.1%
Net sales ¹	3,29,073	4,37,356	5,65,471	6,32,723	6,69,922	6,41,717	7,54,650	8,07,849
EBITDA ¹	75,387	72,717	86,304	1,08,773	1,36,250	1,49,608	1,64,728	1,86,649
EBIT ¹	47,938	41,495	51,912	70,909	1,25,360	1,01,497	1,15,222	1,31,228
Net income ¹	11,274	17,415	33,364	36,962	39,710	37,472	48,774	55,948
Net Debt ¹	3,50,962	4,36,424	3,77,679	4,03,279	4,63,946	5,74,784	7,44,256	8,39,660
Reference price ²	103.20	238.85	190.20	394.15	375.40	404.30	404.30	404.30
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	12/05/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TATA POWER COMPANY LIMITED	30.04x	2.88x	13.42x	0.62%	1.36TCr
GE VERNOVA INC.	30.13x	5.34x	39.11x	0.21%	25TCr
NEXTERA ENERGY	21.18x	8.98x	14.32x	2.95%	18TCr
IBERDROLA, S.A.	19.75x	4.17x	11.33x	3.67%	15TCr
ENEL S.P.A.	13.3x	1.92x	6.74x	5.38%	11TCr
SOUTHERN COMPANY	20.53x	5.85x	12.93x	3.33%	10TCr
DUKE ENERGY CORPORATION	18.09x	5.57x	11.11x	3.59%	9.51TCr
CONSTELLATION ENERGY CORPORATION	20.58x	3.13x	12.41x	0.68%	8.95TCr
AMERICAN ELECTRIC POWER COMPANY, INC.	19.89x	5.14x	12.35x	3.05%	6.9TCr
DOMINION ENERGY, INC.	18.2x	6.19x	13.25x	4.08%	5.76TCr
Average	21.17x	4.92x	14.70x	2.76%	11.17TCr
Weighted average by Cap.	21.72x	5.30x	17.99x	2.62%