icTracker Valuation of BSE India Infra stocks
*NOTE - Grey coloured rows indicate that 54% 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 2025 | 1,015.1 | 28.3 | 1,150.0 | 189,425.3 | 52,457.4 | 35.90 | -5.39 | -0.11 | Brsh |
|
2
| Adani Ports and Special Economic Zone | Marine Ports | 31 Dec 2025 | 1,469.8 | 759.5 | 1,594.1 | 367,274.1 | 129,919.5 | 1.93 | 0.59 | -0.03 | WkBr |
|
3
| Adani Power | Power Generation | 31 Dec 2025 | 143.0 | 56.5 | 203.0 | 391,440.7 | 62,438.7 | 2.52 | 0.43 | -0.03 | WkBr |
|
4
| CESC Limited | Power Distribution | 31 Dec 2025 | 167.6 | 146.2 | 178.9 | 23,709.2 | 11,752.2 | 1.15 | 0.30 | -0.04 | Brsh |
|
5
| GAIL India | Gas Transmission | 31 Dec 2025 | 172.2 | 189.1 | 160.8 | 106,444.5 | 35,306.9 | 0.91 | 0.28 | -0.03 | WkBr |
|
6
| GMR Airports | Engineering turnkey | 31 Dec 2025 | 104.4 | -15.9 | 97.2 | 102,675.5 | 28,348.1 | -6.56 | -0.90 | -0.03 | Brsh |
|
7
| Great Eastern Shipping Co | Shipping | 31 Dec 2025 | 1,129.0 | 2,057.5 | 1,445.6 | 20,638.4 | 12,793.2 | 0.55 | 0.46 | 0.01 | WkBr |
|
8
| Gujarat Pipavav Port | Marine Ports | 31 Dec 2025 | 182.0 | 124.1 | 158.8 | 7,674.6 | 4,302.6 | 1.46 | 0.59 | 0.01 | VrBl |
|
9
| Gujarat State Petronet | Gas Transmission | 31 Dec 2025 | 306.3 | 377.3 | 279.6 | 15,775.9 | 8,029.1 | 0.81 | 0.24 | -0.01 | WkBr |
|
10
| Indian Railway Finance Corporation | Finance Term Lending | 31 Dec 2025 | 124.6 | 100.6 | 103.6 | 135,402.8 | 17,188.0 | 1.22 | 0.58 | -0.11 | WkBr |
|
11
| Interglobe Aviation | Airlines | 31 Dec 2025 | 5,059.5 | 1,351.2 | 4,693.1 | 181,430.8 | 50,439.2 | 3.68 | 0.83 | -0.19 | WkBr |
|
12
| IRB Infrastructure Developers | Infra Developers | 31 Dec 2025 | 42.1 | 139.3 | 21.8 | 13,177.1 | 3,166.4 | 0.30 | 0.76 | -0.06 | Brsh |
|
13
| Ircon International | Rail Infrastructure | 31 Dec 2025 | 177.7 | 88.1 | 153.1 | 14,402.1 | 3,888.6 | 2.02 | 0.20 | -0.05 | WkBr |
|
14
| JSW Energy | Power Generation | 31 Dec 2025 | 482.5 | 224.8 | 546.7 | 95,541.8 | 23,759.6 | 2.15 | 0.18 | -0.07 | WkBr |
|
15
| Kalpataru Projects International | Electrical Equipment | 31 Dec 2025 | 1,202.4 | 954.8 | 1,249.1 | 21,331.2 | 13,839.7 | 1.25 | 0.56 | -0.03 | WkBr |
|
16
| KEC International | Electrical Equipment | 31 Dec 2025 | 737.9 | 465.1 | 583.6 | 15,535.4 | 9,043.5 | 1.58 | 0.54 | -0.03 | WkBr |
|
17
| Larsen and Toubro | Engineering turnkey | 31 Dec 2025 | 4,083.5 | 2,317.9 | 4,075.4 | 560,604.2 | 466,763.7 | 1.75 | 0.61 | -0.04 | WkBr |
|
18
| National Buildings Construction Corp | Real Estate | 31 Dec 2025 | 121.8 | 25.5 | 93.3 | 25,185.6 | 9,638.4 | 4.78 | 0.56 | -0.01 | Brsh |
|
19
| NCC Limited | Civil Construction | 31 Dec 2025 | 160.4 | 152.9 | 159.9 | 10,038.6 | 6,331.9 | 1.05 | 0.18 | -0.04 | Brsh |
|
20
| NHPC Limited | Power Generation | 31 Dec 2025 | 79.2 | 30.7 | 82.6 | 83,002.1 | 23,651.6 | 2.58 | -0.54 | -0.06 | Brsh |
|
21
| NTPC Limited | Power Generation | 31 Dec 2025 | 329.6 | 271.6 | 396.2 | 384,181.9 | 187,553.3 | 1.21 | 0.22 | -0.03 | Brsh |
|
22
| Oil and Natural Gas Corporation | Oil Exploration | 31 Dec 2025 | 240.4 | 505.1 | 283.1 | 356,147.7 | 109,690.3 | 0.47 | 0.35 | -0.01 | VrBr |
|
23
| Oil India | Oil Exploration | 31 Dec 2025 | 424.4 | 742.2 | 465.2 | 75,661.7 | 25,321.2 | 0.57 | 0.48 | -0.02 | VrBr |
|
24
| Power Finance Corporation | Finance Term Lending | 31 Dec 2025 | 355.4 | 3,988.7 | 471.1 | 155,467.8 | 68,385.2 | 0.08 | 0.87 | 0.01 | FrBl |
|
25
| Power Grid Corporation of India | Power Distribution | 31 Dec 2025 | 264.6 | 172.5 | 319.4 | 297,014.8 | 137,297.5 | 1.52 | 0.36 | -0.01 | Brsh |
|
26
| Rail Vikas Nigam | Rail Infrastructure | 31 Dec 2025 | 357.3 | 58.7 | 298.9 | 62,312.9 | 16,923.8 | 6.09 | 0.19 | -0.03 | WkBr |
|
27
| Reliance Power | Power Generation | 31 Dec 2025 | 34.9 | 18.1 | 28.4 | 11,724.9 | 8,735.8 | 1.92 | -1.21 | -0.05 | WkBr |
|
28
| Rural Electrification Corporation | Finance Term Lending | 31 Dec 2025 | 356.8 | 2,031.2 | 383.4 | 100,944.6 | 47,805.4 | 0.17 | 0.84 | -0.01 | WkBr |
|
29
| Tata Power Company | Power Generation | 31 Dec 2025 | 379.6 | 189.2 | 436.1 | 139,332.8 | 73,035.2 | 2.00 | 0.24 | -0.03 | WkBr |
|
30
| Torrent Power | Power Generation | 31 Dec 2025 | 1,306.7 | 719.0 | 1,621.5 | 81,708.0 | 35,200.1 | 1.81 | 0.45 | -0.01 | WkBr |
| Summary of BSE India Infra stocks | 565.0 | 660.1 | 617.0 | 4,018,850.0 | 1,671,815.0 | 0.86 | 0.59 | -0.03 | |