V

Vodafone Idea Ltd
NSE:IDEA

Watchlist Manager
Vodafone Idea Ltd
NSE:IDEA
Watchlist
Price: 11.13 INR -1.07% Market Closed
Market Cap: 1.2T INR

Intrinsic Value

The intrinsic value of one IDEA stock under the Base Case scenario is hidden INR. Compared to the current market price of 11.13 INR, Vodafone Idea Ltd is hidden .

The Intrinsic Value is calculated as the average of DCF and Relative values:

IDEA Intrinsic Value
HIDDEN
Show
Base Case Scenario

Valuation History
Vodafone Idea Ltd

Intrinsic Value History
Dive into the past to invest in the future

IDEA looks undervalued. But is it really? Some stocks live permanently below intrinsic value; one glance at Historical Valuation reveals if IDEA is one of them.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Show Historical Valuation
What is Valuation History?
Ask AI Assistant
What other research platforms think about IDEA?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is IDEA valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Vodafone Idea Ltd.

Explain Valuation
Compare IDEA to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about IDEA?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Vodafone Idea Ltd

Current Assets 240.8B
Cash & Short-Term Investments 99.4B
Receivables 18.9B
Other Current Assets 122.5B
Non-Current Assets 1.6T
Long-Term Investments 7.4B
PP&E 603.9B
Intangibles 968.6B
Other Non-Current Assets 64.8B
Current Liabilities 526.7B
Accounts Payable 90.4B
Other Current Liabilities 436.3B
Non-Current Liabilities 2.2T
Long-Term Debt 2.1T
Other Non-Current Liabilities 50.2B
Efficiency

Free Cash Flow Analysis
Vodafone Idea Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Vodafone Idea Ltd

Revenue
443.5B INR
Cost of Revenue
-225B INR
Gross Profit
218.5B INR
Operating Expenses
-254.2B INR
Operating Income
-35.7B INR
Other Expenses
-223.4B INR
Net Income
-259.1B INR
Fundamental Scores

IDEA Profitability Score
Profitability Due Diligence

Vodafone Idea Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
Healthy Gross Margin
Strong 3Y Average Gross Margin
hidden
Profitability
Score

Vodafone Idea Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

IDEA Solvency Score
Solvency Due Diligence

Vodafone Idea Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
hidden
Solvency
Score

Vodafone Idea Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

IDEA Price Targets Summary
Vodafone Idea Ltd

Wall Street analysts forecast IDEA stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for IDEA is 9.07 INR with a low forecast of 2.42 INR and a high forecast of 15.75 INR.

Lowest
Price Target
2.42 INR
78% Downside
Average
Price Target
9.07 INR
19% Downside
Highest
Price Target
15.75 INR
42% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for IDEA is hidden .

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?

Shareholder Yield
HIDDEN
Show
Dividend Yield
Lowest
Average
Highest
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one IDEA stock?

The intrinsic value of one IDEA stock under the Base Case scenario is hidden INR.

Is IDEA stock undervalued or overvalued?

Compared to the current market price of 11.13 INR, Vodafone Idea Ltd is hidden .

Back to Top