Vedanta Ltd
NSE:VEDL

Watchlist Manager
Vedanta Ltd Logo
Vedanta Ltd
NSE:VEDL
Watchlist
Price: 609.85 INR 1.05% Market Closed
Market Cap: 2.4T INR

Relative Value

The Relative Value of one VEDL stock under the Base Case scenario is hidden INR. Compared to the current market price of 609.85 INR, Vedanta 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.

VEDL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
60
Median 3Y
1.1
Median 5Y
0.7
Industry
2.2
Forward
1.4
vs History
14
vs Industry
17
Median 3Y
15.1
Median 5Y
10
Industry
19.5
Forward
13.5
vs History
0
vs Industry
26
Median 3Y
4.1
Median 5Y
3.1
Industry
11.5
vs History
0
vs Industry
17
Median 3Y
9.6
Median 5Y
7
Industry
18.9
vs History
0
vs Industry
13
Median 3Y
4.1
Median 5Y
2.6
Industry
2.3
vs History
0
vs Industry
59
Median 3Y
1.2
Median 5Y
0.8
Industry
2.6
Forward
1.6
vs History
0
vs Industry
67
Median 3Y
1.9
Median 5Y
1.2
Industry
8.7
vs History
0
vs Industry
25
Median 3Y
4.5
Median 5Y
3.3
Industry
12.8
Forward
5.3
vs History
1
vs Industry
23
Median 3Y
6.2
Median 5Y
4.8
Industry
15.4
Forward
6.8
vs History
0
vs Industry
27
Median 3Y
4.8
Median 5Y
3.6
Industry
12.9
vs History
0
vs Industry
18
Median 3Y
8.3
Median 5Y
6.9
Industry
17.5
vs History
0
vs Industry
43
Median 3Y
1.1
Median 5Y
0.7
Industry
2

Multiples Across Competitors

VEDL Competitors Multiples
Vedanta Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Vedanta Ltd
NSE:VEDL
2.4T INR 1.5 19.8 6.1 8.2
AU
BHP Group Ltd
ASX:BHP
242.2B AUD 3.2 18 6.9 8.8
AU
Rio Tinto Ltd
ASX:RIO
232.3B AUD 2.9 15.1 8 11.5
UK
Rio Tinto PLC
LSE:RIO
97.6B GBP 2.4 12.7 120.7 173.4
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.4T MXN 4.7 18.5 8.9 10.5
CH
Glencore PLC
LSE:GLEN
54B GBP 0.3 -35.2 259.7 782.4
CN
CMOC Group Ltd
SSE:603993
487.4B CNY 2.4 25 15.3 15.3
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20 30.2
CN
China Molybdenum Co Ltd
OTC:CMCLF
59.5B USD 2 21.3 13.1 13.1
UK
Anglo American PLC
LSE:AAL
37.9B GBP 2.3 -11.9 129.9 230.5
ZA
African Rainbow Minerals Ltd
JSE:ARI
39.4B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
IN
Vedanta Ltd
NSE:VEDL
Average P/E: 21.9
19.8
17%
1.2
AU
BHP Group Ltd
ASX:BHP
18
6%
3
AU
Rio Tinto Ltd
ASX:RIO
15.1
2%
7.6
UK
Rio Tinto PLC
LSE:RIO
12.7
2%
6.4
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
18.5
16%
1.2
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -35.2 N/A N/A
CN
CMOC Group Ltd
SSE:603993
25
24%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
21.3
25%
0.9
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -11.9 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-51%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Vedanta Ltd
NSE:VEDL
Average EV/EBITDA: 58.9
6.1
13%
0.5
AU
BHP Group Ltd
ASX:BHP
6.9
3%
2.3
AU
Rio Tinto Ltd
ASX:RIO
8
7%
1.1
UK
Rio Tinto PLC
LSE:RIO
120.7
8%
15.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
8.9
10%
0.9
CH
Glencore PLC
LSE:GLEN
259.7
17%
15.3
CN
CMOC Group Ltd
SSE:603993
15.3
24%
0.6
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
12%
1.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
13.1
24%
0.5
UK
Anglo American PLC
LSE:AAL
129.9
4%
32.5
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Vedanta Ltd
NSE:VEDL
Average EV/EBIT: 128.4
8.2
15%
0.5
AU
BHP Group Ltd
ASX:BHP
8.8
2%
4.4
AU
Rio Tinto Ltd
ASX:RIO
11.5
9%
1.3
UK
Rio Tinto PLC
LSE:RIO
173.4
8%
21.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
10.5
10%
1
CH
Glencore PLC
LSE:GLEN
782.4
29%
27
CN
CMOC Group Ltd
SSE:603993
15.3
19%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
18%
1.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
13.1
19%
0.7
UK
Anglo American PLC
LSE:AAL
230.5
9%
25.6
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A