V

Vodafone Idea Ltd
NSE:IDEA

Watchlist Manager
Vodafone Idea Ltd
NSE:IDEA
Watchlist
Price: 15.1 INR 7.47% Market Closed
Updated: May 24, 2024
Section:
 

Relative Value

The Relative Value of one IDEA stock under the Base Case scenario is hidden INR. Compared to the current market price of 15.1 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
Unlock
Worst Case
Base Case
Best Case

Valuation Multiples

2.4
P/S
P/S
Price to Sales
2.4
vs History
7
vs Industry
29
Median 3Y
1.6
Median 5Y
1.5
Industry
1.4
Forward
2.1
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-2.2
Median 5Y
-1.9
Industry
16.1
Forward
-3.3
More Details
4.8
P/OCF
P/OCF
Price to OCF
4.8
vs History
28
vs Industry
46
Median 3Y
3.6
Median 5Y
3.6
Industry
6.4
More Details
652.7
P/FCFE
P/FCFE
Price to FCFE
652.7
vs History
9
vs Industry
0
Median 3Y
-14.9
Median 5Y
-14.9
Industry
16
More Details
Negative
P/B
P/B
Price to Book Value
N/A
vs History
vs Industry
Median 3Y
-1
Median 5Y
-0.9
Industry
1.9
More Details
7.7
EV/S
EV/S
Enterprise Value to Sales
7.7
vs History
1
vs Industry
10
Median 3Y
6.4
Median 5Y
6
Industry
2
Forward
6.9
More Details
16.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
16.2
vs History
4
vs Industry
9
Median 3Y
12.7
Median 5Y
11.4
Industry
4.1
More Details
19.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
19.1
vs History
0
vs Industry
13
Median 3Y
15.6
Median 5Y
14.5
Industry
8
Forward
16
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-41.2
Median 5Y
-32.3
Industry
13.8
Forward
-134.6
More Details
15.7
EV/OCF
EV/OCF
Enterprise Value to OCF
15.7
vs History
26
vs Industry
15
Median 3Y
14.2
Median 5Y
14.2
Industry
8.5
More Details
17
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
17
vs History
65
vs Industry
28
Median 3Y
19.2
Median 5Y
18.7
Industry
16.3
More Details
1.9
EV/IC
EV/IC
Enterprise Value to IC
1.9
vs History
0
vs Industry
23
Median 3Y
1.4
Median 5Y
1.3
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
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Vodafone Idea Ltd
NSE:IDEA
1T INR 2.4 -3.2 19.1 -59.4
CN
China Mobile Ltd
HKEX:941
1.6T HKD 1.4 10.9 8.4 8.4
US
T-Mobile US Inc
NASDAQ:TMUS
195.4B USD 2.5 22.3 9.5 17.3
ZA
Vodacom Group Ltd
JSE:VOD
183.3B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
156.5B Zac 0 0 0 0
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
7.8T INR 5.2 105.1 11.9 23.9
JP
SoftBank Group Corp
TSE:9984
12.5T JPY 1.8 -49.8 14 35.6
MX
America Movil SAB de CV
BMV:AMXB
1T MXN 1.3 17.1 4.7 9.1
JP
KDDI Corp
TSE:9433
9T JPY 1.6 14 6.2 10.7
JP
SoftBank Corp
TSE:9434
8.9T JPY 1.5 18.3 6.6 12.2
UK
Vodafone Group PLC
LSE:VOD
19.9B GBP 0.6 20.5 231 1 078.9
P/E Multiple
Earnings Growth
IN
V
Vodafone Idea Ltd
NSE:IDEA
Average P/E: 29.8
Negative Multiple: -3.2 		N/A
CN
China Mobile Ltd
HKEX:941
10.9
21%
US
T-Mobile US Inc
NASDAQ:TMUS
22.3
86%
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
-95%
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
105.1
404%
JP
SoftBank Group Corp
TSE:9984
Negative Multiple: -49.8 N/A
MX
America Movil SAB de CV
BMV:AMXB
17.1
59%
JP
KDDI Corp
TSE:9433
14
N/A
JP
SoftBank Corp
TSE:9434
18.3
N/A
UK
Vodafone Group PLC
LSE:VOD
20.5
163%

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
ALPHA SPREAD
Join more than 140,400+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.