V

Vodafone Idea Ltd
NSE:IDEA

Watchlist Manager
Vodafone Idea Ltd
NSE:IDEA
Watchlist
Price: 6.82 INR -1.3% Market Closed
Market Cap: 738.9B INR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one IDEA stock under the Base Case scenario is 24.56 INR. Compared to the current market price of 6.82 INR, Vodafone Idea Ltd is Undervalued by 72%.

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
Base Case
24.56 INR
Undervaluation 72%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

1.7
P/S
P/S
Price to Sales
1.7
vs History
90
vs Industry
52
Median 3Y
2.4
Median 5Y
2.4
Industry
1.4
Forward
1.7
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-3.5
Median 5Y
-3.2
Industry
17.3
Forward
-1.6
More Details
4.2
P/OCF
P/OCF
Price to OCF
4.2
vs History
87
vs Industry
60
Median 3Y
5.7
Median 5Y
6.3
Industry
6.5
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
100
Median 3Y
-12.5
Median 5Y
-11.4
Industry
15.6
More Details
Negative
P/B
P/B
Price to Book Value
N/A
vs History
vs Industry
Median 3Y
-1.3
Median 5Y
-1.5
Industry
2
More Details
6.5
EV/S
EV/S
Enterprise Value to Sales
6.5
vs History
69
vs Industry
13
Median 3Y
7.4
Median 5Y
7.1
Industry
2
Forward
6.3
More Details
13.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
13.1
vs History
63
vs Industry
14
Median 3Y
14.5
Median 5Y
13.9
Industry
4.1
More Details
15.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
15.9
vs History
71
vs Industry
17
Median 3Y
18
Median 5Y
17.3
Industry
8.1
Forward
15.1
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-58.9
Median 5Y
-45.9
Industry
13.7
Forward
-77.4
More Details
16.1
EV/OCF
EV/OCF
Enterprise Value to OCF
16.1
vs History
73
vs Industry
17
Median 3Y
16.8
Median 5Y
17.1
Industry
8.8
More Details
27.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
27.9
vs History
33
vs Industry
18
Median 3Y
22
Median 5Y
22.9
Industry
15.8
More Details
1.7
EV/IC
EV/IC
Enterprise Value to IC
1.7
vs History
34
vs Industry
29
Median 3Y
1.8
Median 5Y
1.6
Industry
1.2
More Details

Multiples Across Competitors

IDEA Competitors Multiples
Vodafone Idea Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Vodafone Idea Ltd
NSE:IDEA
738.9B INR 1.7 -2.6 15.9 -64.9
US
T-Mobile US Inc
NASDAQ:TMUS
279.1B USD 3.4 23.4 11.3 18.9
ZA
Vodacom Group Ltd
JSE:VOD
261.5B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
240.9B Zac 0 0 0 0
CN
China Mobile Ltd
SSE:600941
1.6T CNY 1.5 11.5 8.8 8.8
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
10.7T INR 6.2 31.9 12.7 24.9
JP
SoftBank Group Corp
TSE:9984
10.6T JPY 1.5 9.4 12.8 27.9
JP
SoftBank Corp
TSE:9434
10.4T JPY 1.6 20 7.6 13.4
JP
KDDI Corp
TSE:9433
9.6T JPY 1.6 14 6.4 10.4
MX
America Movil SAB de CV
BMV:AMXB
981B MXN 1.1 29 4.3 8.3
TH
Advanced Info Service PCL
SET:ADVANC
871.4B THB 4 23.4 9 19.4
P/E Multiple
Earnings Growth PEG
IN
V
Vodafone Idea Ltd
NSE:IDEA
Average P/E: 20.3
Negative Multiple: -2.6 		N/A N/A
US
T-Mobile US Inc
NASDAQ:TMUS
23.4
15%
1.6
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
15%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
CN
China Mobile Ltd
SSE:600941
11.5
6%
1.9
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
31.9
7%
4.6
JP
SoftBank Group Corp
TSE:9984
9.4
-51%
N/A
JP
SoftBank Corp
TSE:9434
20
N/A N/A
JP
KDDI Corp
TSE:9433
14
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
29
65%
0.4
TH
Advanced Info Service PCL
SET:ADVANC
23.4
10%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
V
Vodafone Idea Ltd
NSE:IDEA
Average EV/EBITDA: 9.9
15.9
16%
1
US
T-Mobile US Inc
NASDAQ:TMUS
11.3
9%
1.3
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
7%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
17%
N/A
CN
China Mobile Ltd
SSE:600941
8.8
35%
0.3
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12.7
15%
0.8
JP
SoftBank Group Corp
TSE:9984
12.8
13%
1
JP
SoftBank Corp
TSE:9434
7.6
4%
1.9
JP
KDDI Corp
TSE:9433
6.4
4%
1.6
MX
America Movil SAB de CV
BMV:AMXB
4.3
6%
0.7
TH
Advanced Info Service PCL
SET:ADVANC
9
4%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
V
Vodafone Idea Ltd
NSE:IDEA
Average EV/EBIT: 16.5
Negative Multiple: -64.9 		N/A N/A
US
T-Mobile US Inc
NASDAQ:TMUS
18.9
12%
1.6
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
10%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
27%
N/A
CN
China Mobile Ltd
SSE:600941
8.8
6%
1.5
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
24.9
27%
0.9
JP
SoftBank Group Corp
TSE:9984
27.9
18%
1.6
JP
SoftBank Corp
TSE:9434
13.4
N/A N/A
JP
KDDI Corp
TSE:9433
10.4
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.3
7%
1.2
TH
Advanced Info Service PCL
SET:ADVANC
19.4
9%
2.2

See Also

Summary
IDEA intrinsic value, competitors valuation, and company profile.
DCF Valuation
IDEA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
IDEA stock valuation using valuation multiples.
Wall Street Estimates
IDEA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
IDEA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 259,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.