Varun Beverages Ltd
NSE:VBL

Watchlist Manager
Varun Beverages Ltd Logo
Varun Beverages Ltd
NSE:VBL
Watchlist
Price: 545.75 INR 1.03% Market Closed
Market Cap: 1.8T INR

Intrinsic Value

The intrinsic value of one VBL stock under the Base Case scenario is 307.04 INR. Compared to the current market price of 545.75 INR, Varun Beverages Ltd is Overvalued by 44%.

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

VBL Intrinsic Value
307.04 INR
Overvaluation 44%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Varun Beverages 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
VBL
Valuation History
HIDDEN
Show
Valuation History Unavailable

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

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Varun Beverages Ltd
NSE:VBL
IN
Beverages
Market Cap
1.8T INR
IPO
Nov 8, 2016
IN
Beverages
Market Cap
1.8T INR
IPO
Nov 8, 2016
Price
â‚ąfalse
EPS
â‚ąfalse
Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about VBL?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Varun Beverages Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Varun Beverages Ltd

Current Assets 78.6B
Cash & Short-Term Investments 32.7B
Receivables 8.6B
Other Current Assets 37.3B
Non-Current Assets 152.8B
Long-Term Investments 1.6B
PP&E 131.5B
Intangibles 14.2B
Other Non-Current Assets 5.5B
Efficiency

Free Cash Flow Analysis
Varun Beverages Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Varun Beverages Ltd

Revenue
204.8B INR
Cost of Revenue
-101.8B INR
Gross Profit
103B INR
Operating Expenses
-64B INR
Operating Income
39B INR
Other Expenses
-13.1B INR
Net Income
25.9B INR
Fundamental Scores

VBL Profitability Score
Profitability Due Diligence

Varun Beverages Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Gross Profit
Exceptional 3-Years Revenue Growth
Positive 3-Year Average ROIC
65/100
Profitability
Score

Varun Beverages Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

VBL Solvency Score
Solvency Due Diligence

Varun Beverages Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Negative Net Debt
75/100
Solvency
Score

Varun Beverages Ltd's solvency score is 75/100. 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 686.41 INR with a low forecast of 560.55 INR and a high forecast of 842.1 INR.

Lowest
Price Target
560.55 INR
3% Upside
Average
Price Target
686.41 INR
26% Upside
Highest
Price Target
842.1 INR
54% 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 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

What is the Intrinsic Value of one VBL stock?

The intrinsic value of one VBL stock under the Base Case scenario is 307.04 INR.

Is VBL stock undervalued or overvalued?

Compared to the current market price of 545.75 INR, Varun Beverages Ltd is Overvalued by 44%.

Back to Top