Vodafone Idea Ltd
NSE:IDEA
Intrinsic Value
The intrinsic value of one IDEA stock under the Base Case scenario is 11.3 INR. Compared to the current market price of 7.36 INR, Vodafone Idea Ltd is Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Vodafone Idea Ltd
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Vodafone Idea Ltd
Balance Sheet Decomposition
Vodafone Idea Ltd
Current Assets | 310.4B |
Cash & Short-Term Investments | 174.9B |
Receivables | 20B |
Other Current Assets | 115.4B |
Non-Current Assets | 1.7T |
Long-Term Investments | 7.3B |
PP&E | 586.7B |
Intangibles | 1T |
Other Non-Current Assets | 65.7B |
Free Cash Flow Analysis
Vodafone Idea Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Vodafone Idea Ltd
Revenue
|
435.7B
INR
|
Cost of Revenue
|
-223.3B
INR
|
Gross Profit
|
212.4B
INR
|
Operating Expenses
|
-250.9B
INR
|
Operating Income
|
-38.5B
INR
|
Other Expenses
|
-235.4B
INR
|
Net Income
|
-273.8B
INR
|
IDEA Profitability Score
Profitability Due Diligence
Vodafone Idea Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
Vodafone Idea Ltd's profitability score is 45/100. 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.
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
According to Wall Street analysts, the average 1-year price target for IDEA is 7.93 INR with a low forecast of 2.32 INR and a high forecast of 16.07 INR.
Dividends
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?
The intrinsic value of one IDEA stock under the Base Case scenario is 11.3 INR.
Compared to the current market price of 7.36 INR, Vodafone Idea Ltd is Undervalued by 35%.