Computation of Future Intrinsic Value Of TATA POWER LTD Stock

Introduction:

Tata Power Ltd is a publicly traded company under the TATA Group. In order to project the future values of financial statements of the TATA POWER LTD, I used GEMINI AI. as per the predictions of GEMINI AI, following are the future values of the financial statements:

Income Statement:

Cash Flow Statement:

Balance Sheet:

Assumptions:

Others:

Discounted Cash Flow Model:

Using the discounted cash flow model, i calculated FCF and Present value of future cash flows:

conclusion:

after calculating the terminal value and equity value the final intrinsic value of tata power in the year 2035 is = Rs.203/-