EN DE

JSW Energy Limited (JSWENERGY) Fair Value & Analysis

Utilities · IN · Market cap ₹1.0T

JE JSW Energy Limited JSWENERGY · NSE
Price₹561.50
Fair Value₹207.75
Upside-63.0%
Quality46/100
Watch JSW Energy Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 11.9% net margin
High debt · negative free cash flow
0.36% dividend yield
Trails peers (5/13)
Moderate moat 60/100
Evidence: High Range ₹155.81 – ₹274.97 Share as image

Fair value as of: Jul 16, 2026

From 16 valuation models · updated 22 days ago

Share price +3.2% over the past month.

Below-average quality, and screening another 63% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹274.97). The favourable scenario is already priced in.
  • Solid but not exceptional quality (46/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹786.26 ₹85.69 Fair Value ₹207.75 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range ₹85.69 – ₹786.26 · fair‑value band ₹155.81 – ₹274.97 · the ₹561.50 price screens above the ₹207.75 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

JSW Energy Limited (JSWENERGY) currently trades at ₹561.50, while our model-based Fair Value estimate is ₹207.75, implying the stock looks roughly 63.0% overvalued today. We read business quality at 46/100 (below-average quality), in the Utilities sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, JSW Energy Limited generated revenue of ₹189B at a net margin of 11.9%. Revenue grew 41.0% year over year. It earns a return on equity of 8.8%. Net debt stands at ₹712B. Fundamentals as of Jul 16, 2026

Our scenario range runs from ₹155.81 (bear case) to ₹274.97 (bull case); at ₹561.50, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 9% below its 52-week high and 32% above its 52-week low, currently above its 200-day average. For context, the median of 10 Utilities peers we cover trades at -59% fair-value upside, at -63%, JSWENERGY screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income ₹138.89 ₹147.63 ₹164.06 76
ROIC Compounder ₹15.29 ₹74.92 ₹127.92 72
Gordon GGM ₹19.10 ₹41.70 ₹70.16 70
All 16 models by family
Earnings-Based
Graham-Dodd ₹83.10 ₹419.89 ₹579.82 54
Lynch FV ₹113.95 ₹162.78 ₹211.61 50
PEG = 1.0 ₹113.95 ₹162.78 ₹211.61 46
EPV ₹15.29 ₹74.92 ₹127.92 59
Dividend Discount
Gordon GGM ₹19.10 ₹41.70 ₹70.16 70
DDM Multi-Stage ₹19.10 ₹34.16 ₹43.46 61
Multiples
P/E Multiple ₹183.31 ₹244.42 ₹305.52 63
P/S Multiple ₹155.81 ₹207.75 ₹259.69 58
P/B Multiple ₹155.81 ₹207.75 ₹259.69 55
EV/EBIT ₹184.23 ₹353.17 ₹522.11 53
EV/EBITDA ₹212.94 ₹391.44 ₹569.95 54
EV/Revenue ₹12.65 43
Asset-Based
NCAV (Graham) ₹83.91 ₹112.44 ₹167.82 50
Economic Profit
Residual Income ₹138.89 ₹147.63 ₹164.06 76
ROIC Compounder ₹15.29 ₹74.92 ₹127.92 72
Growth Earnings
Growth-Adj P/E ₹168.71 ₹241.01 ₹313.32 68

Widest divergence: Multiples (₹244.42) versus Dividend Discount (₹34.16). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) ₹189B
Revenue growth (YoY) +41.0%
Net margin 11.9%
Return on equity 8.8%
Free cash flow −₹59.8B FY2026
P/E ratio 43.2
More key figures
Operating margin 33.3%
EPS (TTM) ₹12.73
Dividend yield 0.4%
EPS growth (YoY) -11.7%
Net debt ₹712B FY2026

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 35 · Market factors (momentum, volatility) 63

Profitability 26
Margins and returns on capital today
Quality Growth 61
Are margins and returns improving?
Cashflow 44
Earnings quality: real cash, not paper profit
Fin. Strength 13
Balance sheet, leverage, solvency risk
Investment 3
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 54
Price trend over the last 3–12 months (market factor)
52W Momentum 58
Distance to the 52-week high (market factor)
Net Issuance 67
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

JSW Energy Limited generates and sells power in India. It has a power generation capacity of 10,875 MW, which includes 5,658MW of thermal, 1,391 MW of hydro, 1,671 of Wind, and 680 MW of solar.

Full company description

JSW Energy Limited generates and sells power in India. It has a power generation capacity of 10,875 MW, which includes 5,658MW of thermal, 1,391 MW of hydro, 1,671 of Wind, and 680 MW of solar. The company has operations in the States of Karnataka, Punjab, Maharashtra, Tamil Nadu, Himachal Pradesh, Odisha, Andhra Pradesh, Telangana, Madhya Pradesh, Chhattisgarh, Gujarat, and Rajasthan. The company engages in power transmission and trading activities; and coal mining in South Africa. JSW Energy Limited was incorporated in 1994 and is based in Mumbai, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

JSW Energy Limited reported revenue of ₹189B in FY2026 versus ₹81.7B in FY2022, a compound +23.3%/yr. Reported net income was ₹22.4B in FY2026, compounding +6.7%/yr from FY2022.

Growth Quality 57/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
₹189B
Latest YoY
+60.9%
Avg. growth/yr (3Y)
+22.3%
Avg. growth/yr (5Y)
+22.2%
Avg. growth/yr (20Y)
+19.4%
Revenue +23.3%/yr
FY22 ₹81.7B
FY23 ₹103B
FY24 ₹115B
FY25 ₹117B
FY26 ₹189B
Net income +6.7%/yr
FY22 ₹17.3B
FY23 ₹14.8B
FY24 ₹17.2B
FY25 ₹19.5B
FY26 ₹22.4B

JSWENERGY screens 63% overvalued. Compare with Constellation Energy Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "JSW Energy Limited Fair Value". https://www.fairvalue-calculator.com/stock/JSWENERGY

Peer Group

Utilities - Independent Power Producers · 79 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 46 · Below median
Fair Value upside −63% · Bottom 25%
Return on equity (TTM) 9% · Above median
Return on assets 4% · Above median
Net margin (TTM) 12% · Above median
Operating margin (TTM) 33% · Top 25%
Revenue growth 41% · Top 25%
Dividend yield (TTM) 0.4% · Below median
Debt / equity 2.11× · Higher than 75% of peers

Valuation Multiples vs Utilities - Independent Power Producers median · lower = cheaper

P/E (TTM) 43.2× · Pricier than 75% of peers
P/B 3.28× · Pricier than 75% of peers
P/S (TTM) 5.33× · Pricier than 75% of peers
EV/EBITDA 15.9× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 23
FUTURE 100 · sector 0
PAST 35 · sector 31
HEALTH 0 · sector 71
DIVIDEND 7 · sector 48

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Utilities - Independent Power Producers stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Constellation Energy Corporation CEG $257.57 $89.08 -65%
Vistra Corp VST $158.86 $47.59 -70%
Adani Power Limited ADANIPOWER ₹218.45 ₹75.57 -65%
CGN Power Co 003816 ¥3.88 ¥3.13 -19%
NRG Energy, Inc NRG $137.90 $56.02 -59%
Gulf Development Public Company GULF 67.50 THB 40.44 THB -40%
Adani Energy Solutions Limited ADANIENSOL ₹1,730 ₹342.02 -80%
Talen Energy Corporation TLN $372.37 $44.67 -88%
Datang International Power Generation Co 601991 ¥5.80 ¥4.95 -15%
Power Assets Holdings 0006 HK$58.45 HK$31.90 -45%

Compare JSW Energy Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is JSW Energy Limited (JSWENERGY) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of ₹207.75 versus a price of ₹561.50, about −63% (overvalued).
What is the fair value of JSWENERGY?
Our model-based fair value for JSW Energy Limited is ₹207.75 (as of Jul 16, 2026), built from audited fundamentals. The current price is ₹561.50.
What is the quality score of JSWENERGY?
JSW Energy Limited has a Quality Score of 46/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of JSW Energy Limited (JSWENERGY)?
JSW Energy Limited reported trailing-twelve-month revenue of about ₹189B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of JSWENERGY?
The net profit margin of JSW Energy Limited is about 11.9%, meaning it keeps roughly 11.9% of revenue as net income. Based on the latest reported figures.
Does JSW Energy Limited pay a dividend?
JSW Energy Limited currently shows a dividend yield of about 0.34% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track JSW Energy Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.