Varun Beverages Ltd
NSE:VBL

Watchlist Manager
Varun Beverages Ltd Logo
Varun Beverages Ltd
NSE:VBL
Watchlist
Price: 626.75 INR -0.57% Market Closed
Market Cap: 2T INR
Have any thoughts about
Varun Beverages Ltd?
Write Note

Intrinsic Value

The intrinsic value of one VBL stock under the Base Case scenario is 173.07 INR. Compared to the current market price of 626.75 INR, Varun Beverages Ltd is Overvalued by 72%.

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

VBL Intrinsic Value
173.07 INR
Overvaluation 72%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Varun Beverages 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 VBL 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 VBL?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Beverages Industry

Fundamental Analysis

Economic Moat
Varun Beverages Ltd

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 Varun Beverages Ltd

Provide an overview of the primary business activities
of Varun Beverages Ltd.

What unique competitive advantages
does Varun Beverages Ltd hold over its rivals?

What risks and challenges
does Varun Beverages Ltd face in the near future?

Has there been any significant insider trading activity
in Varun Beverages Ltd recently?

Summarize the latest earnings call
of Varun Beverages Ltd.

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

Show all valuation multiples
for Varun Beverages Ltd.

Provide P/S
for Varun Beverages Ltd.

Provide P/E
for Varun Beverages Ltd.

Provide P/OCF
for Varun Beverages Ltd.

Provide P/FCFE
for Varun Beverages Ltd.

Provide P/B
for Varun Beverages Ltd.

Provide EV/S
for Varun Beverages Ltd.

Provide EV/GP
for Varun Beverages Ltd.

Provide EV/EBITDA
for Varun Beverages Ltd.

Provide EV/EBIT
for Varun Beverages Ltd.

Provide EV/OCF
for Varun Beverages Ltd.

Provide EV/FCFF
for Varun Beverages Ltd.

Provide EV/IC
for Varun Beverages Ltd.

Show me price targets
for Varun Beverages Ltd made by professional analysts.

What are the Revenue projections
for Varun Beverages Ltd?

How accurate were the past Revenue estimates
for Varun Beverages Ltd?

What are the Net Income projections
for Varun Beverages Ltd?

How accurate were the past Net Income estimates
for Varun Beverages Ltd?

What are the EPS projections
for Varun Beverages Ltd?

How accurate were the past EPS estimates
for Varun Beverages Ltd?

What are the EBIT projections
for Varun Beverages Ltd?

How accurate were the past EBIT estimates
for Varun Beverages Ltd?

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

Compare the intrinsic valuations
of Varun Beverages Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Varun Beverages Ltd against its competitors.

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

Compare the P/E ratios
of Varun Beverages Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Varun Beverages Ltd with its peers.

Analyze the financial leverage
of Varun Beverages Ltd compared to its main competitors.

Show all profitability ratios
for Varun Beverages Ltd.

Provide ROE
for Varun Beverages Ltd.

Provide ROA
for Varun Beverages Ltd.

Provide ROIC
for Varun Beverages Ltd.

Provide ROCE
for Varun Beverages Ltd.

Provide Gross Margin
for Varun Beverages Ltd.

Provide Operating Margin
for Varun Beverages Ltd.

Provide Net Margin
for Varun Beverages Ltd.

Provide FCF Margin
for Varun Beverages Ltd.

Show all solvency ratios
for Varun Beverages Ltd.

Provide D/E Ratio
for Varun Beverages Ltd.

Provide D/A Ratio
for Varun Beverages Ltd.

Provide Interest Coverage Ratio
for Varun Beverages Ltd.

Provide Altman Z-Score Ratio
for Varun Beverages Ltd.

Provide Quick Ratio
for Varun Beverages Ltd.

Provide Current Ratio
for Varun Beverages Ltd.

Provide Cash Ratio
for Varun Beverages Ltd.

What is the historical Revenue growth
over the last 5 years for Varun Beverages Ltd?

What is the historical Net Income growth
over the last 5 years for Varun Beverages Ltd?

What is the current Free Cash Flow
of Varun Beverages Ltd?

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

Business Breakdown

Varun Beverages Ltd. has carved a notable niche for itself in the competitive beverage landscape of India. As one of the largest franchise bottlers for PepsiCo in the country, Varun Beverages has established a strong presence since its inception, navigating the fast-paced dynamics of the soft drink market with agility and vision. The company's product portfolio boasts a diverse range, encompassing popular carbonated drinks like Pepsi and 7UP, as well as non-carbonated drinks, energy drinks, and packaged water. What sets Varun apart is not just its robust distribution network but also its relentless focus on operational efficiency and brand expansion. The company has witnessed impressive grow...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Varun Beverages Ltd

Current Assets 56.7B
Cash & Short-Term Investments 13.3B
Receivables 10.3B
Other Current Assets 33.1B
Non-Current Assets 137.1B
Long-Term Investments 1.3B
PP&E 118.6B
Intangibles 13.6B
Other Non-Current Assets 3.7B
Current Liabilities 60.9B
Accounts Payable 14.1B
Other Current Liabilities 46.8B
Non-Current Liabilities 47.1B
Long-Term Debt 39.3B
Other Non-Current Liabilities 7.8B
Efficiency

Earnings Waterfall
Varun Beverages Ltd

Revenue
193.9B INR
Cost of Revenue
-88.5B INR
Gross Profit
105.5B INR
Operating Expenses
-68.5B INR
Operating Income
37B INR
Other Expenses
-11.6B INR
Net Income
25.4B INR

Free Cash Flow Analysis
Varun Beverages Ltd

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

Varun Beverages experienced a solid Q3 with a 24.1% revenue increase, boosted by enhanced distribution and demand. The company's EBITDA grew by 30.5%, with margins improving by 117 basis points, while net profit rose by 22.3% to INR 6,288.3 million. Notably, a new facility in the Democratic Republic of Congo is now fully operational. The Board has approved a fundraising of up to INR 7,500 crores to support expansion and acquisitions. Looking ahead, management maintains cautious optimism, targeting sustained growth despite market challenges, particularly in the Indian landscape, but sees strong potential in Africa's emerging markets.

What is Earnings Call?
Fundamental Scores

VBL Profitability Score
Profitability Due Diligence

Varun Beverages Ltd's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Gross Profit
Exceptional 3-Years Revenue Growth
Exceptional ROE
68/100
Profitability
Score

Varun Beverages Ltd's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

VBL Solvency Score
Solvency Due Diligence

Varun Beverages Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
High Interest Coverage
62/100
Solvency
Score

Varun Beverages Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VBL Price Targets Summary
Varun Beverages Ltd

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

According to Wall Street analysts, the average 1-year price target for VBL is 727.41 INR with a low forecast of 612.06 INR and a high forecast of 840 INR.

Lowest
Price Target
612.06 INR
2% Downside
Average
Price Target
727.41 INR
16% Upside
Highest
Price Target
840 INR
34% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for VBL?

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 VBL 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

VBL 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

Varun Beverages Ltd Logo
Varun Beverages Ltd

Country

India

Industry

Beverages

Market Cap

2T INR

Dividend Yield

0.48%

Description

Varun Beverages Ltd. engages in the manufacturing and sales of beverages. The company is headquartered in Gurgaon, Haryana and currently employs 7,965 full-time employees. The company went IPO on 2016-11-08. The firm operates franchisee of PepsiCo. Its diversified business conglomerate include beverages, quick-service restaurants, dairy and healthcare. The company produces and distributes a range of carbonated soft drinks (CSDs), as well as a selection of non-carbonated beverages (NCBs), including packaged drinking water sold under trademarks owned by PepsiCo. PepsiCo CSD brands produced and sold by the Company include Pepsi, Diet Pepsi, Seven-Up, Mirinda Orange, Mirinda Lemon, Mountain Dew, Mountain Dew Ice, Seven-Up Nimbooz Masala Soda, Evervess, Sting, Gatorade and Slice Fizzy Drinks. PepsiCo NCB brands produced and sold by the Company include Tropicana Slice, Tropicana Juices (100%, Delight, Essentials), Nimbooz, as well as packaged drinking water under the brand Aquafina. The firm has 31 manufacturing plants in India and six manufacturing plants in international geographies.

Contact

HARYANA
Gurgaon
Plot No. 31, Institutional Area, Sector - 44
+911244643400
varunpepsi.com

IPO

2016-11-08

Employees

7 965

Officers

Executive Vice Chairman
Mr. Varun Ravi Kant Jaipuria
Chief Financial Officer
Mr. Rajesh Chawla
Chief Risk Officer, Compliance Officer & Group Company Secretary
Mr. Ravi Batra
Whole-Time Director
Mr. Rajinder Jeet Singh Bagga
Chief Operating Officer
Mr. Sudin Kumar Naik Gaunker
Regional Chief Technical Officer
Mr. Bhupinder Singh M.B.A.
Show More
Senior Vice President of Investor Relations
Mr. Deepak Dabas
Chief Operating Officer of Sales
Mr. Manmohan Rupal Paul
Group Chief Human Resources Officer
Mr. Rajeshwar Tripathi
Show Less

See Also

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

The intrinsic value of one VBL stock under the Base Case scenario is 173.07 INR.

Is VBL stock undervalued or overvalued?

Compared to the current market price of 626.75 INR, Varun Beverages Ltd is Overvalued by 72%.

Back to Top