Bharti Airtel Ltd
NSE:BHARTIARTL

Watchlist Manager
Bharti Airtel Ltd Logo
Bharti Airtel Ltd
NSE:BHARTIARTL
Watchlist
Price: 1 569.3 INR 2.89% Market Closed
Market Cap: 9.5T INR
Have any thoughts about
Bharti Airtel Ltd?
Write Note

Relative Value

The Relative Value of one BHARTIARTL stock under the Base Case scenario is 1 672.53 INR. Compared to the current market price of 1 569.3 INR, Bharti Airtel Ltd is Undervalued by 6%.

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.

BHARTIARTL Relative Value
Base Case
1 672.53 INR
Undervaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
12
Median 3Y
3.6
Median 5Y
3.4
Industry
1.4
Forward
5.2
vs History
39
vs Industry
4
Median 3Y
75
Median 5Y
67.5
Industry
17.1
Forward
45.4
vs History
22
vs Industry
23
Median 3Y
7.4
Median 5Y
7.6
Industry
6.5
vs History
20
vs Industry
4
Median 3Y
52.7
Median 5Y
-8
Industry
16.3
vs History
4
vs Industry
3
Median 3Y
6.5
Median 5Y
5.8
Industry
1.9
vs History
4
vs Industry
14
Median 3Y
4.8
Median 5Y
4.5
Industry
2
Forward
6.1
vs History
6
vs Industry
17
Median 3Y
7.3
Median 5Y
7.2
Industry
4.2
vs History
4
vs Industry
21
Median 3Y
9.4
Median 5Y
9.4
Industry
8.1
Forward
11.5
vs History
39
vs Industry
14
Median 3Y
20.9
Median 5Y
24.2
Industry
13.7
Forward
21.5
vs History
26
vs Industry
23
Median 3Y
9.7
Median 5Y
10.3
Industry
8.8
vs History
36
vs Industry
10
Median 3Y
34
Median 5Y
34
Industry
16
vs History
6
vs Industry
14
Median 3Y
1.8
Median 5Y
1.7
Industry
1.2

Multiples Across Competitors

BHARTIARTL Competitors Multiples
Bharti Airtel 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
Bharti Airtel Ltd
NSE:BHARTIARTL
8.9T INR 5.7 72.8 12.9 26.7
US
T-Mobile US Inc
NASDAQ:TMUS
277.5B USD 3.5 26.8 11.6 20.4
ZA
Vodacom Group Ltd
JSE:VOD
197.2B Zac 0 0 0 0
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.4 10.3 8 8
ZA
MTN Group Ltd
JSE:MTN
146.9B Zac 0 0 0 0
JP
SoftBank Group Corp
TSE:9984
12.6T JPY 1.8 220.7 13.8 34.3
JP
KDDI Corp
TSE:9433
10.5T JPY 1.8 16.4 6.8 11.7
JP
SoftBank Corp
TSE:9434
9.2T JPY 1.5 18.1 7.4 13.1
MX
America Movil SAB de CV
BMV:AMXB
949.4B MXN 1.2 29.2 4.4 8.4
TH
Advanced Info Service PCL
SET:ADVANC
859.5B THB 4.1 26.2 9.7 22
UK
Vodafone Group PLC
LSE:VOD
19B GBP 0.6 18.4 262.9 989.9

See Also

Discover More
Back to Top