V

Vodafone Idea Ltd
NSE:IDEA

Watchlist Manager
Vodafone Idea Ltd
NSE:IDEA
Watchlist
Price: 7.47 INR -1.19% Market Closed
Market Cap: 520.7B INR
Have any thoughts about
Vodafone Idea Ltd?
Write Note

Intrinsic Value

IDEA's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one IDEA stock under the Base Case scenario is 35.15 INR. Compared to the current market price of 7.47 INR, Vodafone Idea Ltd is Undervalued by 79%.

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

IDEA Intrinsic Value
35.15 INR
Undervaluation 79%
Intrinsic Value
Price
V
Base Case Scenario

Valuation History
Vodafone Idea Ltd

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

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

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

Start Valuation
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
IDEA
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for IDEA cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about IDEA?
Bearish
Neutral
Bullish

Fundamental Analysis

7.47 INR
-1.19%
-1.19%
Benchmark
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:

Vodafone Idea Ltd
IN
Telecommunication
Market Cap
520.7B INR
IPO
Mar 9, 2007
Employees
9 173
India
Market Cap
520.7B INR
Industry
Telecommunication
IPO
Mar 9, 2007
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Vodafone Idea Ltd

Provide an overview of the primary business activities
of Vodafone Idea Ltd.

What unique competitive advantages
does Vodafone Idea Ltd hold over its rivals?

What risks and challenges
does Vodafone Idea Ltd face in the near future?

Has there been any significant insider trading activity
in Vodafone Idea Ltd recently?

Summarize the latest earnings call
of Vodafone Idea Ltd.

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

Show all valuation multiples
for Vodafone Idea Ltd.

Provide P/S
for Vodafone Idea Ltd.

Provide P/E
for Vodafone Idea Ltd.

Provide P/OCF
for Vodafone Idea Ltd.

Provide P/FCFE
for Vodafone Idea Ltd.

Provide P/B
for Vodafone Idea Ltd.

Provide EV/S
for Vodafone Idea Ltd.

Provide EV/GP
for Vodafone Idea Ltd.

Provide EV/EBITDA
for Vodafone Idea Ltd.

Provide EV/EBIT
for Vodafone Idea Ltd.

Provide EV/OCF
for Vodafone Idea Ltd.

Provide EV/FCFF
for Vodafone Idea Ltd.

Provide EV/IC
for Vodafone Idea Ltd.

Show me price targets
for Vodafone Idea Ltd made by professional analysts.

What are the Revenue projections
for Vodafone Idea Ltd?

How accurate were the past Revenue estimates
for Vodafone Idea Ltd?

What are the Net Income projections
for Vodafone Idea Ltd?

How accurate were the past Net Income estimates
for Vodafone Idea Ltd?

What are the EPS projections
for Vodafone Idea Ltd?

How accurate were the past EPS estimates
for Vodafone Idea Ltd?

What are the EBIT projections
for Vodafone Idea Ltd?

How accurate were the past EBIT estimates
for Vodafone Idea Ltd?

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

Compare the intrinsic valuations
of Vodafone Idea Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Vodafone Idea Ltd against its competitors.

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

Compare the P/E ratios
of Vodafone Idea Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Vodafone Idea Ltd with its peers.

Analyze the financial leverage
of Vodafone Idea Ltd compared to its main competitors.

Show all profitability ratios
for Vodafone Idea Ltd.

Provide ROE
for Vodafone Idea Ltd.

Provide ROA
for Vodafone Idea Ltd.

Provide ROIC
for Vodafone Idea Ltd.

Provide ROCE
for Vodafone Idea Ltd.

Provide Gross Margin
for Vodafone Idea Ltd.

Provide Operating Margin
for Vodafone Idea Ltd.

Provide Net Margin
for Vodafone Idea Ltd.

Provide FCF Margin
for Vodafone Idea Ltd.

Show all solvency ratios
for Vodafone Idea Ltd.

Provide D/E Ratio
for Vodafone Idea Ltd.

Provide D/A Ratio
for Vodafone Idea Ltd.

Provide Interest Coverage Ratio
for Vodafone Idea Ltd.

Provide Altman Z-Score Ratio
for Vodafone Idea Ltd.

Provide Quick Ratio
for Vodafone Idea Ltd.

Provide Current Ratio
for Vodafone Idea Ltd.

Provide Cash Ratio
for Vodafone Idea Ltd.

What is the historical Revenue growth
over the last 5 years for Vodafone Idea Ltd?

What is the historical Net Income growth
over the last 5 years for Vodafone Idea Ltd?

What is the current Free Cash Flow
of Vodafone Idea Ltd?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Vodafone Idea Ltd

Current Assets 335.7B
Cash & Short-Term Investments 209.2B
Receivables 23.4B
Other Current Assets 103.1B
Non-Current Assets 1.6T
Long-Term Investments 6.9B
PP&E 510.3B
Intangibles 1T
Other Non-Current Assets 68.7B
Current Liabilities 525B
Accounts Payable 123.4B
Other Current Liabilities 401.7B
Non-Current Liabilities 2.4T
Long-Term Debt 2.3T
Other Non-Current Liabilities 104.2B
Efficiency

Earnings Waterfall
Vodafone Idea Ltd

Revenue
427.2B INR
Cost of Revenue
-215.3B INR
Gross Profit
211.9B INR
Operating Expenses
-258.8B INR
Operating Income
-46.8B INR
Other Expenses
-235.9B INR
Net Income
-282.7B INR

Free Cash Flow Analysis
Vodafone Idea Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

IDEA Profitability Score
Profitability Due Diligence

Vodafone Idea Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Free Cash Flow
Positive Gross Profit
Exceptional ROE
54/100
Profitability
Score

Vodafone Idea Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

IDEA Solvency Score
Solvency Due Diligence

Vodafone Idea Ltd's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
24/100
Solvency
Score

Vodafone Idea Ltd's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

IDEA Price Targets Summary
Vodafone Idea Ltd

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

According to Wall Street analysts, the average 1-year price target for IDEA is 9.09 INR with a low forecast of 2.42 INR and a high forecast of 19.95 INR.

Lowest
Price Target
2.42 INR
68% Downside
Average
Price Target
9.09 INR
22% Upside
Highest
Price Target
19.95 INR
167% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for IDEA?

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 IDEA 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

IDEA 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?

See Also

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

The intrinsic value of one IDEA stock under the Base Case scenario is 35.15 INR.

Is IDEA stock undervalued or overvalued?

Compared to the current market price of 7.47 INR, Vodafone Idea Ltd is Undervalued by 79%.

Back to Top