
Bharti Airtel Ltd
NSE:BHARTIARTL

Intrinsic Value
The intrinsic value of one
BHARTIARTL
stock under the Base Case scenario is
1 437.17
INR.
Compared to the current market price of 1 863.9 INR,
Bharti Airtel Ltd
is
Overvalued by 23%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Bharti Airtel Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Bharti Airtel Ltd
Balance Sheet Decomposition
Bharti Airtel Ltd
Current Assets | 670B |
Cash & Short-Term Investments | 433.2B |
Receivables | 99.7B |
Other Current Assets | 137.2B |
Non-Current Assets | 4.3T |
Long-Term Investments | 80.7B |
PP&E | 2.1T |
Intangibles | 1.9T |
Other Non-Current Assets | 334.6B |
Free Cash Flow Analysis
Bharti Airtel Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Bharti Airtel Ltd
Revenue
|
1.6T
INR
|
Cost of Revenue
|
-528.4B
INR
|
Gross Profit
|
1.1T
INR
|
Operating Expenses
|
-676.7B
INR
|
Operating Income
|
422B
INR
|
Other Expenses
|
-175.9B
INR
|
Net Income
|
246.1B
INR
|
BHARTIARTL Profitability Score
Profitability Due Diligence
Bharti Airtel Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
Bharti Airtel Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
BHARTIARTL Solvency Score
Solvency Due Diligence
Bharti Airtel Ltd's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Score
Bharti Airtel Ltd's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BHARTIARTL Price Targets Summary
Bharti Airtel Ltd
According to Wall Street analysts, the average 1-year price target for
BHARTIARTL
is 1 889 INR
with a low forecast of 1 232.2 INR and a high forecast of 2 211.3 INR.
Dividends
Current shareholder yield for BHARTIARTL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
BHARTIARTL
stock under the Base Case scenario is
1 437.17
INR.
Compared to the current market price of 1 863.9 INR,
Bharti Airtel Ltd
is
Overvalued by 23%.