icTracker Valuation of Nifty Infrastructure stocks
*NOTE - Grey coloured rows indicate that 70% of stocks in this list have moved towards their Intrinsic Price since the valuation date
Intrinsic Price and Market Price are in Rs., Market Cap is in Rs. Cr
Outlook codes :: Blsh - Bullish; Brsh - Bearish; FrBl - Fairly Bullish; FrBr - Fairly Bearish; VrBl - Very Bullish; VrBr - Very Bearish; WkBl - Weak Bullish; WkBr - Weak Bearish
| No | Stock Name | Industry | Valuation Date | Market price on val. date | Intrinsic price on val. date | Latest market price | Latest full market cap | Latest free-float market cap | MV to IV | KB | EVA® to NW | Outlook |
|
1
| Adani Green Energy | Renewable Energy | 31 Dec 2024 | 1,040.7 | 13.9 | 919.2 | 145,596.3 | 40,319.9 | 75.11 | -9.29 | -0.13 | VrBr |
|
2
| Adani Ports and Special Economic Zone | Marine Ports | 31 Dec 2024 | 1,231.1 | 646.1 | 1,174.8 | 253,762.3 | 89,765.9 | 1.91 | 0.56 | -0.05 | VrBr |
|
3
| Ambuja Cements | Cement | 31 Dec 2024 | 535.8 | 403.0 | 529.9 | 130,520.9 | 47,773.0 | 1.33 | 0.37 | -0.02 | Brsh |
|
4
| Apollo Hospitals Enterprises | Hospitals | 31 Dec 2024 | 7,296.4 | 1,418.5 | 6,632.3 | 95,362.3 | 66,860.4 | 5.14 | 0.59 | -0.01 | WkBr |
|
5
| Ashok Leyland | Auto LCV/HCV | 31 Dec 2024 | 220.5 | 152.2 | 209.1 | 61,391.0 | 29,437.5 | 1.45 | 0.67 | -0.04 | WkBr |
|
6
| Bharat Forge | Castings n Forgings | 31 Dec 2024 | 1,299.5 | 214.1 | 1,148.7 | 54,915.7 | 30,037.0 | 6.07 | 0.27 | -0.05 | VrBr |
|
7
| Bharat Petroleum Corporation | Refineries | 31 Dec 2024 | 292.5 | 475.6 | 284.6 | 123,473.9 | 53,054.2 | 0.61 | 0.61 | 0.00 | WkBr |
|
8
| Bharti Airtel | Telecom | 31 Dec 2024 | 1,587.8 | 724.5 | 1,724.2 | 1,049,683.0 | 461,275.2 | 2.19 | 0.71 | -0.01 | Brsh |
|
9
| CG Power and Industrial Solutions | Electrical Equipment | 31 Dec 2024 | 728.0 | 123.8 | 615.0 | 94,018.6 | 37,055.0 | 5.88 | 0.79 | 0.02 | WkBl |
|
10
| Cummins India | Engines | 31 Dec 2024 | 3,274.0 | 1,043.2 | 3,010.1 | 83,440.0 | 40,768.2 | 3.14 | 0.74 | 0.03 | FrBl |
|
11
| DLF Limited | Real Estate | 31 Dec 2024 | 824.9 | 213.8 | 663.1 | 164,137.9 | 40,937.1 | 3.86 | 0.22 | -0.05 | VrBr |
|
12
| GAIL India | Gas Transmission | 31 Dec 2024 | 191.0 | 204.4 | 186.3 | 122,507.3 | 40,634.8 | 0.93 | 0.35 | -0.03 | WkBr |
|
13
| Godrej Properties | Real Estate | 31 Dec 2024 | 2,786.5 | 379.3 | 2,041.5 | 61,485.1 | 20,021.3 | 7.35 | 0.01 | -0.10 | VrBr |
|
14
| Grasim Industries | Diversified | 31 Dec 2024 | 2,442.7 | 2,602.9 | 2,619.0 | 178,244.0 | 93,828.6 | 0.94 | 0.17 | -0.03 | WkBr |
|
15
| Hindustan Petroleum Corporation | Refineries | 31 Dec 2024 | 408.8 | 326.2 | 361.7 | 76,963.3 | 34,678.2 | 1.25 | 0.30 | -0.01 | WkBr |
|
16
| Indian Hotels Company | Hospitality | 31 Dec 2024 | 877.6 | 228.7 | 805.8 | 114,693.1 | 70,874.6 | 3.84 | 0.63 | 0.00 | Blsh |
|
17
| Indian Oil Corporation | Refineries | 31 Dec 2024 | 136.4 | 144.4 | 131.2 | 185,327.1 | 44,336.6 | 0.94 | 0.08 | -0.04 | WkBr |
|
18
| Indus Towers | Telecom | 31 Dec 2024 | 341.8 | 248.8 | 352.5 | 92,982.1 | 24,280.2 | 1.37 | 0.51 | 0.06 | VrBl |
|
19
| Interglobe Aviation | Airlines | 31 Dec 2024 | 4,554.3 | 1,959.4 | 5,028.0 | 194,277.1 | 54,010.5 | 2.32 | 0.92 | 0.20 | FrBl |
|
20
| Larsen and Toubro | Engineering turnkey | 31 Dec 2024 | 3,607.7 | 1,841.7 | 3,436.8 | 472,604.9 | 393,494.7 | 1.96 | 0.57 | -0.03 | Brsh |
|
21
| Max Healthcare Institute | Hospitals | 31 Dec 2024 | 1,128.2 | 309.5 | 1,083.6 | 105,340.2 | 69,246.3 | 3.64 | 0.70 | -0.01 | VrBr |
|
22
| NTPC Limited | Power Generation | 31 Dec 2024 | 333.4 | 237.4 | 352.2 | 341,468.1 | 166,700.9 | 1.40 | 0.23 | -0.03 | VrBr |
|
23
| Oil and Natural Gas Corporation | Oil Exploration | 31 Dec 2024 | 239.3 | 434.7 | 248.1 | 312,079.0 | 96,117.6 | 0.55 | 0.29 | -0.01 | WkBr |
|
24
| Power Grid Corporation of India | Power Distribution | 31 Dec 2024 | 308.7 | 182.4 | 289.3 | 269,066.5 | 124,378.2 | 1.69 | 0.43 | 0.00 | Brsh |
|
25
| Reliance Industries | Refineries | 31 Dec 2024 | 1,215.5 | 866.3 | 1,252.6 | 1,695,065.0 | 757,608.3 | 1.40 | 0.17 | -0.03 | VrBr |
|
26
| Samvardhana Motherson International | Automotive Products | 31 Dec 2024 | 156.1 | 85.9 | 131.1 | 92,259.9 | 26,123.9 | 1.82 | 0.42 | -0.03 | WkBr |
|
27
| Shree Cement | Cement | 31 Dec 2024 | 25,694.2 | 5,498.7 | 30,246.4 | 109,131.3 | 30,044.0 | 4.67 | -0.07 | -0.03 | Brsh |
|
28
| Siemens India | Electrical Equipment | 31 Dec 2024 | 6,536.1 | 1,016.7 | 5,230.0 | 186,249.3 | 44,090.7 | 6.43 | 0.56 | -0.02 | VrBr |
|
29
| Tata Power Company | Power Generation | 31 Dec 2024 | 392.4 | 150.7 | 374.8 | 119,745.4 | 62,767.9 | 2.60 | 0.14 | -0.04 | VrBr |
|
30
| UltraTech Cement | Cement | 31 Dec 2024 | 11,426.4 | 3,045.6 | 11,378.7 | 328,501.7 | 129,835.3 | 3.75 | 0.27 | -0.03 | Brsh |
| Summary of Nifty Infrastructure stocks | 8,480.0 | 5,149.6 | 8,389.5 | 7,314,293.0 | 3,220,356.0 | 1.65 | 0.35 | -0.03 | |