
Vedanta Ltd
NSE:VEDL

Intrinsic Value
The intrinsic value of one
VEDL
stock under the Base Case scenario is
579.39
INR.
Compared to the current market price of 408.5 INR,
Vedanta Ltd
is
Undervalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Vedanta Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Vedanta Ltd
Balance Sheet Decomposition
Vedanta Ltd
Current Assets | 606.2B |
Cash & Short-Term Investments | 322.6B |
Receivables | 80.8B |
Other Current Assets | 202.9B |
Non-Current Assets | 1.4T |
Long-Term Investments | 42.6B |
PP&E | 1.2T |
Intangibles | 50.6B |
Other Non-Current Assets | 118.9B |
Free Cash Flow Analysis
Vedanta Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Vedanta Ltd
Revenue
|
1.5T
INR
|
Cost of Revenue
|
-461B
INR
|
Gross Profit
|
1T
INR
|
Operating Expenses
|
-731.3B
INR
|
Operating Income
|
287.9B
INR
|
Other Expenses
|
-159.2B
INR
|
Net Income
|
128.7B
INR
|
VEDL Profitability Score
Profitability Due Diligence
Vedanta Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
Vedanta Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
VEDL Solvency Score
Solvency Due Diligence
Vedanta Ltd's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Score
Vedanta Ltd's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VEDL Price Targets Summary
Vedanta Ltd
According to Wall Street analysts, the average 1-year price target for
VEDL
is 519.02 INR
with a low forecast of 439.35 INR and a high forecast of 637.35 INR.
Dividends
Current shareholder yield for VEDL 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
VEDL
stock under the Base Case scenario is
579.39
INR.
Compared to the current market price of 408.5 INR,
Vedanta Ltd
is
Undervalued by 29%.