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

Intrinsic Value

The intrinsic value of one BHARTIARTL stock under the Base Case scenario is 1 431.76 INR. Compared to the current market price of 1 569.3 INR, Bharti Airtel Ltd is Overvalued by 9%.

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

BHARTIARTL Intrinsic Value
1 431.76 INR
Overvaluation 9%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Bharti Airtel Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for BHARTIARTL cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about BHARTIARTL?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Bharti Airtel Ltd

Provide an overview of the primary business activities
of Bharti Airtel Ltd.

What unique competitive advantages
does Bharti Airtel Ltd hold over its rivals?

What risks and challenges
does Bharti Airtel Ltd face in the near future?

Has there been any significant insider trading activity
in Bharti Airtel Ltd recently?

Summarize the latest earnings call
of Bharti Airtel Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Bharti Airtel Ltd.

Provide P/S
for Bharti Airtel Ltd.

Provide P/E
for Bharti Airtel Ltd.

Provide P/OCF
for Bharti Airtel Ltd.

Provide P/FCFE
for Bharti Airtel Ltd.

Provide P/B
for Bharti Airtel Ltd.

Provide EV/S
for Bharti Airtel Ltd.

Provide EV/GP
for Bharti Airtel Ltd.

Provide EV/EBITDA
for Bharti Airtel Ltd.

Provide EV/EBIT
for Bharti Airtel Ltd.

Provide EV/OCF
for Bharti Airtel Ltd.

Provide EV/FCFF
for Bharti Airtel Ltd.

Provide EV/IC
for Bharti Airtel Ltd.

Show me price targets
for Bharti Airtel Ltd made by professional analysts.

What are the Revenue projections
for Bharti Airtel Ltd?

How accurate were the past Revenue estimates
for Bharti Airtel Ltd?

What are the Net Income projections
for Bharti Airtel Ltd?

How accurate were the past Net Income estimates
for Bharti Airtel Ltd?

What are the EPS projections
for Bharti Airtel Ltd?

How accurate were the past EPS estimates
for Bharti Airtel Ltd?

What are the EBIT projections
for Bharti Airtel Ltd?

How accurate were the past EBIT estimates
for Bharti Airtel Ltd?

Compare the revenue forecasts
for Bharti Airtel Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Bharti Airtel Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Bharti Airtel Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Bharti Airtel Ltd compared to its peers.

Compare the P/E ratios
of Bharti Airtel Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Bharti Airtel Ltd with its peers.

Analyze the financial leverage
of Bharti Airtel Ltd compared to its main competitors.

Show all profitability ratios
for Bharti Airtel Ltd.

Provide ROE
for Bharti Airtel Ltd.

Provide ROA
for Bharti Airtel Ltd.

Provide ROIC
for Bharti Airtel Ltd.

Provide ROCE
for Bharti Airtel Ltd.

Provide Gross Margin
for Bharti Airtel Ltd.

Provide Operating Margin
for Bharti Airtel Ltd.

Provide Net Margin
for Bharti Airtel Ltd.

Provide FCF Margin
for Bharti Airtel Ltd.

Show all solvency ratios
for Bharti Airtel Ltd.

Provide D/E Ratio
for Bharti Airtel Ltd.

Provide D/A Ratio
for Bharti Airtel Ltd.

Provide Interest Coverage Ratio
for Bharti Airtel Ltd.

Provide Altman Z-Score Ratio
for Bharti Airtel Ltd.

Provide Quick Ratio
for Bharti Airtel Ltd.

Provide Current Ratio
for Bharti Airtel Ltd.

Provide Cash Ratio
for Bharti Airtel Ltd.

What is the historical Revenue growth
over the last 5 years for Bharti Airtel Ltd?

What is the historical Net Income growth
over the last 5 years for Bharti Airtel Ltd?

What is the current Free Cash Flow
of Bharti Airtel Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Bharti Airtel Ltd.

Business Breakdown

Bharti Airtel Ltd., one of India’s leading telecommunications firms, has carved a niche for itself in both domestic and international markets since its inception in 1995. With a robust customer base of over 480 million across 18 countries, Airtel has established itself as a reliable provider of mobile, broadband, and digital services. The company’s strategy revolves around innovation and customer-centric solutions, with investments in infrastructure and technology that position it to capture the growing demand for high-speed internet and digital services. Airtel’s commitment to expanding its 4G and 5G networks demonstrates its foresight in adapting to the rapidly evolving telecom landscape,...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Bharti Airtel Ltd

Current Assets 552.8B
Cash & Short-Term Investments 371.8B
Receivables 56.5B
Other Current Assets 124.6B
Non-Current Assets 4.1T
Long-Term Investments 366.1B
PP&E 1.9T
Intangibles 1.5T
Other Non-Current Assets 301.4B
Current Liabilities 1.5T
Accounts Payable 395.9B
Other Current Liabilities 1.1T
Non-Current Liabilities 2.2T
Long-Term Debt 1.9T
Other Non-Current Liabilities 336B
Efficiency

Earnings Waterfall
Bharti Airtel Ltd

Revenue
1.6T INR
Cost of Revenue
-511.5B INR
Gross Profit
1T INR
Operating Expenses
-652.8B INR
Operating Income
390.4B INR
Other Expenses
-267.8B INR
Net Income
122.7B INR

Free Cash Flow Analysis
Bharti Airtel Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In the latest earnings call, Bharti Hexacom achieved a revenue growth of 9.8%, reaching INR 2,100 crores. The company added 143,000 smartphone customers this quarter, while ARPU rose by 11.3% to INR 228. EBITDA stood at INR 1,046 crores, yielding a 50% margin. Free cash flow was robust at INR 600 crores, improving net debt-to-EBITDA to 2.03%. Looking ahead, the management expects tariff normalization and a strong emphasis on expanding the Homes segment and broadband offerings, while maintaining capital expenditure discipline. Notably, the company's 14-month organizational plan aims to bolster competitive positioning in the B2B and broadband markets.

What is Earnings Call?
Fundamental Scores

BHARTIARTL Profitability Score
Profitability Due Diligence

Bharti Airtel Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

61/100
Profitability
Score

Bharti Airtel Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

BHARTIARTL Solvency Score
Solvency Due Diligence

Bharti Airtel Ltd's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average Altman Z-Score
High D/E
Positive Net Debt
27/100
Solvency
Score

Bharti Airtel Ltd's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BHARTIARTL Price Targets Summary
Bharti Airtel Ltd

Wall Street analysts forecast BHARTIARTL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BHARTIARTL is 1 808.6 INR with a low forecast of 1 131.2 INR and a high forecast of 2 101.05 INR.

Lowest
Price Target
1 131.2 INR
28% Downside
Average
Price Target
1 808.6 INR
15% Upside
Highest
Price Target
2 101.05 INR
34% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for BHARTIARTL?

Click here to dive deeper.

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 BHARTIARTL 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

Ownership

BHARTIARTL Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Bharti Airtel Ltd Logo
Bharti Airtel Ltd

Country

India

Industry

Telecommunication

Market Cap

8.9T INR

Dividend Yield

0.51%

Description

Bharti Airtel Ltd. engages in the provision of telecommunication, tower infrastructure, and direct-to-home digital television services. The company is headquartered in New Delhi, Delhi and currently employs 14,774 full-time employees. Its segments include Mobile Services India, Mobile Services Africa, Mobile Services South Asia, Tower Infrastructure Services, Digital TV Services, Homes Services, Airtel Business and Others. The Mobile Services India segment includes voice and data telecom services provided through wireless technology (2G / 3G / 4G) in India. The Mobile Services Africa segment includes voice and data telecom services provided through wireless technology (2G / 3G / 4G) offered to customers in Africa. The Mobile Services South Asia segment includes voice and data telecom services provided through wireless technology (2G / 3G) in Sri Lanka. The Tower Infrastructure Services segment includes setting up, operating and maintaining wireless communication towers in India. The Digital TV Services segment includes digital broadcasting services provided under the direct-to-home platform.

Contact

DELHI
New Delhi
Bharti Crescent 1, Nelson Mandela Road,, Vasant Kunj, Phase II
+911146666100
www.airtel.in

IPO

1995-07-07

Employees

14 774

Officers

Founder & Executive Chairman
Mr. Sunil Bharti Mittal
Chief Financial Officer of India & South Asia
Mr. Soumen Ray
Senior VP & Company Secretary
Mr. Pankaj Tewari
Director of Network & Chief Technical Officer
Mr. Randeep Singh Sekhon BE
Head of Investor Relations
Mr. Naval Seth
Deputy GM of Corporate Secretarial, Compliance Officer & Joint Company Secretary
Mr. Rohit Krishan Puri
Show More
General Counsel & Director of Legal
Vidyut Gulati
Senior VP & Head of Corporate Communications
Mr. Kinshuk Gupta
Director of Marketing & Customer Experience
Amit Tripathi
Chief People Officer
Ms. Amrita Padda
Show Less

See Also

Discover More
What is the Intrinsic Value of one BHARTIARTL stock?

The intrinsic value of one BHARTIARTL stock under the Base Case scenario is 1 431.76 INR.

Is BHARTIARTL stock undervalued or overvalued?

Compared to the current market price of 1 569.3 INR, Bharti Airtel Ltd is Overvalued by 9%.

Back to Top