icTracker Valuation of BSE India Infra stocks
*NOTE - Grey coloured rows indicate that 67% 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 | 26.4 | 968.3 | 159,487.8 | 44,166.8 | 38.39 | -5.84 | -0.11 | VrBr |
|
2
| Adani Ports and Special Economic Zone | Marine Ports | 31 Dec 2025 | 1,469.8 | 762.2 | 1,511.5 | 348,243.4 | 123,187.6 | 1.93 | 0.59 | -0.03 | VrBr |
|
3
| Adani Power | Power Generation | 31 Dec 2025 | 143.0 | 56.7 | 142.7 | 275,192.6 | 43,896.0 | 2.52 | 0.43 | -0.03 | FrBr |
|
4
| CESC Limited | Power Distribution | 31 Dec 2025 | 167.6 | 146.2 | 155.4 | 20,603.3 | 10,212.7 | 1.15 | 0.30 | -0.04 | WkBr |
|
5
| GAIL India | Gas Transmission | 31 Dec 2025 | 172.2 | 189.1 | 168.5 | 111,542.6 | 36,997.9 | 0.91 | 0.28 | -0.03 | WkBr |
|
6
| GMR Airports | Engineering turnkey | 31 Dec 2025 | 104.4 | -15.9 | 99.8 | 105,325.8 | 29,079.8 | -6.56 | -0.90 | -0.03 | WkBr |
|
7
| Great Eastern Shipping Co | Shipping | 31 Dec 2025 | 1,129.0 | 2,068.6 | 1,287.2 | 18,377.0 | 11,391.4 | 0.55 | 0.46 | 0.01 | VrBr |
|
8
| Gujarat Pipavav Port | Marine Ports | 31 Dec 2025 | 182.0 | 125.0 | 175.6 | 8,489.2 | 4,759.3 | 1.46 | 0.59 | 0.01 | Blsh |
|
9
| Gujarat State Petronet | Gas Transmission | 31 Dec 2025 | 306.3 | 378.7 | 300.4 | 16,948.9 | 8,626.0 | 0.81 | 0.24 | -0.01 | FrBr |
|
10
| Indian Railway Finance Corporation | Finance Term Lending | 31 Dec 2025 | 124.6 | 102.3 | 111.9 | 146,210.4 | 18,560.0 | 1.22 | 0.58 | -0.11 | FrBr |
|
11
| Interglobe Aviation | Airlines | 31 Dec 2025 | 5,059.5 | 1,373.0 | 4,854.6 | 187,674.3 | 52,174.9 | 3.68 | 0.83 | -0.18 | FrBr |
|
12
| IRB Infrastructure Developers | Infra Developers | 31 Dec 2025 | 42.1 | 140.0 | 40.7 | 24,566.7 | 5,903.3 | 0.30 | 0.76 | -0.06 | VrBr |
|
13
| Ircon International | Rail Infrastructure | 31 Dec 2025 | 177.7 | 88.1 | 149.8 | 14,092.7 | 3,805.0 | 2.02 | 0.20 | -0.05 | FrBr |
|
14
| JSW Energy | Power Generation | 31 Dec 2025 | 482.5 | 224.8 | 494.0 | 86,331.0 | 21,469.0 | 2.15 | 0.18 | -0.07 | WkBr |
|
15
| Kalpataru Projects International | Electrical Equipment | 31 Dec 2025 | 1,202.4 | 962.1 | 1,135.6 | 19,392.9 | 12,582.2 | 1.25 | 0.56 | -0.03 | WkBr |
|
16
| KEC International | Electrical Equipment | 31 Dec 2025 | 737.9 | 468.3 | 584.3 | 15,554.1 | 9,054.4 | 1.58 | 0.54 | -0.03 | VrBr |
|
17
| Larsen and Toubro | Engineering turnkey | 31 Dec 2025 | 4,083.5 | 2,332.9 | 4,380.6 | 602,587.0 | 501,718.9 | 1.75 | 0.61 | -0.04 | WkBr |
|
18
| National Buildings Construction Corp | Real Estate | 31 Dec 2025 | 121.8 | 25.5 | 94.9 | 25,625.7 | 9,806.8 | 4.78 | 0.56 | -0.01 | VrBr |
|
19
| NCC Limited | Civil Construction | 31 Dec 2025 | 160.4 | 152.9 | 149.1 | 9,359.3 | 5,903.4 | 1.05 | 0.18 | -0.04 | VrBr |
|
20
| NHPC Limited | Power Generation | 31 Dec 2025 | 79.2 | 30.7 | 74.5 | 74,805.4 | 21,315.9 | 2.58 | -0.54 | -0.06 | FrBr |
|
21
| NTPC Limited | Power Generation | 31 Dec 2025 | 329.6 | 272.7 | 373.0 | 361,637.2 | 176,547.2 | 1.21 | 0.22 | -0.03 | WkBr |
|
22
| Oil and Natural Gas Corporation | Oil Exploration | 31 Dec 2025 | 240.4 | 507.1 | 278.7 | 350,549.5 | 107,966.1 | 0.47 | 0.35 | -0.01 | WkBr |
|
23
| Oil India | Oil Exploration | 31 Dec 2025 | 424.4 | 747.5 | 475.6 | 77,353.3 | 25,887.3 | 0.57 | 0.48 | -0.02 | Brsh |
|
24
| Power Finance Corporation | Finance Term Lending | 31 Dec 2025 | 355.4 | 4,201.5 | 410.1 | 135,337.2 | 59,530.4 | 0.08 | 0.87 | 0.01 | Blsh |
|
25
| Power Grid Corporation of India | Power Distribution | 31 Dec 2025 | 264.6 | 173.6 | 299.0 | 278,041.6 | 128,527.0 | 1.52 | 0.36 | -0.01 | WkBr |
|
26
| Rail Vikas Nigam | Rail Infrastructure | 31 Dec 2025 | 357.3 | 58.7 | 312.1 | 65,073.5 | 17,673.5 | 6.09 | 0.19 | -0.03 | FrBr |
|
27
| Reliance Power | Power Generation | 31 Dec 2025 | 34.9 | 18.1 | 26.3 | 10,856.4 | 8,088.7 | 1.92 | -1.21 | -0.05 | VrBr |
|
28
| Rural Electrification Corporation | Finance Term Lending | 31 Dec 2025 | 356.8 | 2,107.4 | 354.2 | 93,268.8 | 44,170.2 | 0.17 | 0.84 | -0.01 | FrBr |
|
29
| Tata Power Company | Power Generation | 31 Dec 2025 | 379.6 | 189.7 | 378.0 | 120,783.8 | 63,312.2 | 2.00 | 0.24 | -0.03 | WkBr |
|
30
| Torrent Power | Power Generation | 31 Dec 2025 | 1,306.7 | 722.9 | 1,528.6 | 77,026.7 | 33,183.4 | 1.81 | 0.45 | -0.01 | WkBr |
| Summary of BSE India Infra stocks | 571.1 | 683.6 | 592.1 | 3,840,338.0 | 1,639,498.0 | 0.84 | 0.60 | -0.03 | |