V

Vodafone Idea Ltd
NSE:IDEA

Watchlist Manager
Vodafone Idea Ltd
NSE:IDEA
Watchlist
Price: 11.3 INR 1.53% Market Closed
Market Cap: 1.2T INR

Relative Value

The Relative Value of one IDEA stock under the Base Case scenario is hidden INR. Compared to the current market price of 11.3 INR, Vodafone Idea Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

IDEA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
52
Median 3Y
1.3
Median 5Y
0.9
Industry
1.5
Forward
2.6
vs History
vs Industry
Median 3Y
-2
Median 5Y
-1.4
Industry
16.9
Forward
-4.5
vs History
0
vs Industry
60
Median 3Y
3.7
Median 5Y
2.8
Industry
6.4
vs History
vs Industry
100
Median 3Y
-6.3
Median 5Y
-6.3
Industry
15.6
vs History
vs Industry
Median 3Y
-0.7
Median 5Y
-0.7
Industry
2.1
vs History
1
vs Industry
13
Median 3Y
6.3
Median 5Y
5.8
Industry
2.1
Forward
6.9
vs History
1
vs Industry
14
Median 3Y
12.6
Median 5Y
11.4
Industry
4
vs History
9
vs Industry
17
Median 3Y
15.3
Median 5Y
14.4
Industry
8.1
Forward
16
vs History
vs Industry
Median 3Y
-54.6
Median 5Y
-40.7
Industry
13.1
Forward
-138
vs History
9
vs Industry
17
Median 3Y
15.2
Median 5Y
14.4
Industry
8.6
vs History
0
vs Industry
18
Median 3Y
16.8
Median 5Y
17.4
Industry
15.4
vs History
0
vs Industry
29
Median 3Y
1.6
Median 5Y
1.3
Industry
1.2

Multiples Across Competitors

IDEA Competitors Multiples
Vodafone Idea Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Vodafone Idea Ltd
NSE:IDEA
1.2T INR 2.8 -4.7 17.5 -91.3
ZA
MTN Group Ltd
JSE:MTN
299.6B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
262.8B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
225.8B USD 2.6 19 9.4 15.7
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.3 9.7 9.6 9.6
JP
SoftBank Group Corp
TSE:9984
23T JPY 3.1 13.3 21.8 48
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.9T INR 6.1 30.9 12 22
JP
KDDI Corp
TSE:9433
10.8T JPY 1.8 15.9 7.1 11.6
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.5 19 8.5 15.2
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.4 4.5 8.7
UK
Vodafone Group PLC
LSE:VOD
24.1B GBP 0.7 -6.2 174.7 622.3
P/E Multiple
Earnings Growth PEG
IN
V
Vodafone Idea Ltd
NSE:IDEA
Average P/E: 17.7
Negative Multiple: -4.7
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
19%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
19
15%
1.3
CN
China Mobile Ltd
SSE:600941
9.7
5%
1.9
JP
SoftBank Group Corp
TSE:9984
13.3
-16%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
30.9
17%
1.8
JP
KDDI Corp
TSE:9433
15.9
11%
1.4
JP
SoftBank Corp
TSE:9434
19
8%
2.4
MX
America Movil SAB de CV
BMV:AMXB
16.4
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
V
Vodafone Idea Ltd
NSE:IDEA
Average EV/EBITDA: 29.4
17.5
16%
1.1
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
23%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
9.4
10%
0.9
CN
China Mobile Ltd
SSE:600941
9.6
33%
0.3
JP
SoftBank Group Corp
TSE:9984
21.8
20%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12
18%
0.7
JP
KDDI Corp
TSE:9433
7.1
4%
1.8
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.5
7%
0.6
UK
Vodafone Group PLC
LSE:VOD
174.7
-6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
V
Vodafone Idea Ltd
NSE:IDEA
Average EV/EBIT: 94.1
Negative Multiple: -91.3
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
37%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
15%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
15.7
12%
1.3
CN
China Mobile Ltd
SSE:600941
9.6
6%
1.6
JP
SoftBank Group Corp
TSE:9984
48
18%
2.7
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
22
27%
0.8
JP
KDDI Corp
TSE:9433
11.6
N/A N/A
JP
SoftBank Corp
TSE:9434
15.2
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.7
9%
1
UK
Vodafone Group PLC
LSE:VOD
622.3
1%
622.3