V

Vodafone Idea Ltd
NSE:IDEA

Watchlist Manager
Vodafone Idea Ltd
NSE:IDEA
Watchlist
Price: 7.05 INR -0.98% Market Closed
Market Cap: 763.8B INR

Intrinsic Value

IDEA's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one IDEA stock under the Base Case scenario is 21.24 INR. Compared to the current market price of 7.05 INR, Vodafone Idea Ltd is Undervalued by 67%.

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

IDEA Intrinsic Value
21.24 INR
Undervaluation 67%
Intrinsic Value
Price
V
Base Case Scenario

Valuation History
Vodafone Idea Ltd

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

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
IDEA
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for IDEA cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

No research report yet

Want a deep‑dive on Vodafone Idea Ltd?
Request it below and we’ll move it up the queue.

Request This Report
What’s Inside the Report:
Whether it’s a smart buy right now
If the stock is undervalued
Its long-term growth potential
Whether the dividend is safe
How it compares to peers
How strong its moat is
Whether management can be trusted
You Can Read These Reports Right Now
Dive in while we’re working on Vodafone Idea Ltd’s research
View All Researches
Vodafone Idea Ltd
NSE:IDEA
IN
Telecommunication
Market Cap
763.8B INR
IPO
Mar 9, 2007
IN
Telecommunication
Market Cap
763.8B INR
IPO
Mar 9, 2007
Price
₹false
EPS
₹false
AI Assistant
AI Assistant
Ask me anything about Vodafone Idea Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Vodafone Idea Ltd

Current Assets 335.7B
Cash & Short-Term Investments 209.2B
Receivables 23.4B
Other Current Assets 103.1B
Non-Current Assets 1.6T
Long-Term Investments 6.9B
PP&E 510.3B
Intangibles 1T
Other Non-Current Assets 68.7B
Efficiency

Free Cash Flow Analysis
Vodafone Idea Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Vodafone Idea Ltd

Revenue
431.6B INR
Cost of Revenue
-216.1B INR
Gross Profit
215.5B INR
Operating Expenses
-259.1B INR
Operating Income
-43.5B INR
Other Expenses
-235.4B INR
Net Income
-278.9B INR
Fundamental Scores

IDEA Profitability Score
Profitability Due Diligence

Vodafone Idea Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Free Cash Flow
Positive Gross Profit
Exceptional ROE
54/100
Profitability
Score

Vodafone Idea Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

IDEA Solvency Score
Solvency Due Diligence

Vodafone Idea Ltd's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
24/100
Solvency
Score

Vodafone Idea Ltd's solvency score is 24/100. 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 rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for IDEA is 8.36 INR with a low forecast of 2.42 INR and a high forecast of 15.75 INR.

Lowest
Price Target
2.42 INR
66% Downside
Average
Price Target
8.36 INR
19% Upside
Highest
Price Target
15.75 INR
123% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
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 .

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
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

IDEA Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one IDEA stock?

The intrinsic value of one IDEA stock under the Base Case scenario is 21.24 INR.

Is IDEA stock undervalued or overvalued?

Compared to the current market price of 7.05 INR, Vodafone Idea Ltd is Undervalued by 67%.

Back to Top