V

Vodafone Idea Ltd
NSE:IDEA

Watchlist Manager
Vodafone Idea Ltd
NSE:IDEA
Watchlist
Price: 9.25 INR Market Closed
Market Cap: ₹1T

Multiples-Based Value

The Multiples-Based Value of one IDEA stock under the Base Case scenario is hidden INR. Compared to the current market price of 9.25 INR, Vodafone Idea Ltd is hidden .

Multiples-Based 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 Multiples-Based Value
LOCKED
Unlock
Worst Case
Base Case
Best Case

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
1T INR 2.2 -4.1 16.7 -92.9
ZA
MTN Group Ltd
JSE:MTN
373.9B ZAR 1.6 18.5 3.5 5.7
ZA
Vodacom Group Ltd
JSE:VOD
284.4B ZAR 1.8 15.1 5.3 8.6
US
T-Mobile US Inc
NASDAQ:TMUS
216.6B USD 2.4 19.4 9 15.4
CN
China Mobile Ltd
SSE:600941
1.3T CNY 1.2 9.2 6.6 6.6
JP
SoftBank Group Corp
TSE:9984
21.5T JPY 2.8 5.8 25.2 64.8
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
10.7T INR 5.2 35.1 10.2 18.4
MX
America Movil SAB de CV
BMV:AMXB
1.4T MXN 1.4 15.9 5 9.7
JP
SoftBank Corp
TSE:9434
10.5T JPY 1.5 18.5 7.8 13.9
JP
KDDI Corp
TSE:9433
10T JPY 1.7 14 6.6 10.8
UK
Vodafone Group PLC
LSE:VOD
27.9B GBP 0.8 -7.2 4 14.1
P/E Multiple
Earnings Growth PEG
IN
V
Vodafone Idea Ltd
NSE:IDEA
Average P/E: 16.8
Negative Multiple: -4.1
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
18.5
41%
0.5
ZA
V
Vodacom Group Ltd
JSE:VOD
15.1
19%
0.8
US
T-Mobile US Inc
NASDAQ:TMUS
19.4
19%
1
CN
China Mobile Ltd
SSE:600941
9.2
3%
3.1
JP
SoftBank Group Corp
TSE:9984
5.8
-10%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
35.1
16%
2.2
MX
America Movil SAB de CV
BMV:AMXB
15.9
21%
0.8
JP
SoftBank Corp
TSE:9434
18.5
7%
2.6
JP
KDDI Corp
TSE:9433
14
11%
1.3
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -7.2 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
V
Vodafone Idea Ltd
NSE:IDEA
Average EV/EBIT: 16.8
Negative Multiple: -92.9
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
5.7
32%
0.2
ZA
V
Vodacom Group Ltd
JSE:VOD
8.6
23%
0.4
US
T-Mobile US Inc
NASDAQ:TMUS
15.4
15%
1
CN
China Mobile Ltd
SSE:600941
6.6
1%
6.6
JP
SoftBank Group Corp
TSE:9984
64.8
18%
3.6
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
18.4
28%
0.7
MX
America Movil SAB de CV
BMV:AMXB
9.7
9%
1.1
JP
SoftBank Corp
TSE:9434
13.9
-75%
N/A
JP
KDDI Corp
TSE:9433
10.8
N/A N/A
UK
Vodafone Group PLC
LSE:VOD
14.1
4%
3.5
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett