Vedanta Ltd
NSE:VEDL

Watchlist Manager
Vedanta Ltd Logo
Vedanta Ltd
NSE:VEDL
Watchlist
Price: 604.4 INR -0.19% Market Closed
Market Cap: 2.4T INR

Intrinsic Value

The intrinsic value of one VEDL stock under the Base Case scenario is 708.94 INR. Compared to the current market price of 604.4 INR, Vedanta Ltd is Undervalued by 15%.

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

VEDL Intrinsic Value
708.94 INR
Undervaluation 15%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Vedanta Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about VEDL?

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 VEDL valued this way?

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

Explain Valuation
Compare VEDL to

Fundamental Analysis

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

Balance Sheet Decomposition
Vedanta Ltd

Current Assets 594.7B
Cash & Short-Term Investments 284.9B
Receivables 75.8B
Other Current Assets 234B
Non-Current Assets 1.6T
Long-Term Investments 52.5B
PP&E 1.4T
Intangibles 50B
Other Non-Current Assets 111.8B
Current Liabilities 811.7B
Accounts Payable 118.6B
Other Current Liabilities 693.1B
Non-Current Liabilities 952.8B
Long-Term Debt 583.3B
Other Non-Current Liabilities 369.5B
Efficiency

Free Cash Flow Analysis
Vedanta Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Vedanta Ltd

Revenue
1.6T INR
Cost of Revenue
-520.4B INR
Gross Profit
1.1T INR
Operating Expenses
-727B INR
Operating Income
325.2B INR
Other Expenses
-205.1B INR
Net Income
120.1B INR
Fundamental Scores

VEDL Profitability Score
Profitability Due Diligence

Vedanta Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Exceptional ROE
Exceptional Gross Margin
Strong 3Y Average Gross Margin
58/100
Profitability
Score

Vedanta Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

VEDL Solvency Score
Solvency Due Diligence

Vedanta Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Positive Net Debt
Average D/E
Short-Term Solvency
36/100
Solvency
Score

Vedanta Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VEDL Price Targets Summary
Vedanta Ltd

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

According to Wall Street analysts, the average 1-year price target for VEDL is 579.87 INR with a low forecast of 484.8 INR and a high forecast of 720.3 INR.

Lowest
Price Target
484.8 INR
20% Downside
Average
Price Target
579.87 INR
4% Downside
Highest
Price Target
720.3 INR
19% 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 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?

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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

VEDL Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one VEDL stock?

The intrinsic value of one VEDL stock under the Base Case scenario is 708.94 INR.

Is VEDL stock undervalued or overvalued?

Compared to the current market price of 604.4 INR, Vedanta Ltd is Undervalued by 15%.

Back to Top