Vedanta Ltd
NSE:VEDL

Watchlist Manager
Vedanta Ltd Logo
Vedanta Ltd
NSE:VEDL
Watchlist
Price: 470.05 INR 2.45% Market Closed
Market Cap: 1.8T INR
Have any thoughts about
Vedanta Ltd?
Write Note

Intrinsic Value

The intrinsic value of one VEDL stock under the Base Case scenario is 539.97 INR. Compared to the current market price of 470.05 INR, Vedanta Ltd is Undervalued by 13%.

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

VEDL Intrinsic Value
539.97 INR
Undervaluation 13%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Vedanta 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 VEDL 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 VEDL?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
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:

Notes
AI Assistant
AI Assistant
Ask me anything about Vedanta Ltd

Provide an overview of the primary business activities
of Vedanta Ltd.

What unique competitive advantages
does Vedanta Ltd hold over its rivals?

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

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

Summarize the latest earnings call
of Vedanta Ltd.

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

Show all valuation multiples
for Vedanta Ltd.

Provide P/S
for Vedanta Ltd.

Provide P/E
for Vedanta Ltd.

Provide P/OCF
for Vedanta Ltd.

Provide P/FCFE
for Vedanta Ltd.

Provide P/B
for Vedanta Ltd.

Provide EV/S
for Vedanta Ltd.

Provide EV/GP
for Vedanta Ltd.

Provide EV/EBITDA
for Vedanta Ltd.

Provide EV/EBIT
for Vedanta Ltd.

Provide EV/OCF
for Vedanta Ltd.

Provide EV/FCFF
for Vedanta Ltd.

Provide EV/IC
for Vedanta Ltd.

Show me price targets
for Vedanta Ltd made by professional analysts.

What are the Revenue projections
for Vedanta Ltd?

How accurate were the past Revenue estimates
for Vedanta Ltd?

What are the Net Income projections
for Vedanta Ltd?

How accurate were the past Net Income estimates
for Vedanta Ltd?

What are the EPS projections
for Vedanta Ltd?

How accurate were the past EPS estimates
for Vedanta Ltd?

What are the EBIT projections
for Vedanta Ltd?

How accurate were the past EBIT estimates
for Vedanta Ltd?

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

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

Compare historical revenue growth rates
of Vedanta Ltd against its competitors.

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

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

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

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

Show all profitability ratios
for Vedanta Ltd.

Provide ROE
for Vedanta Ltd.

Provide ROA
for Vedanta Ltd.

Provide ROIC
for Vedanta Ltd.

Provide ROCE
for Vedanta Ltd.

Provide Gross Margin
for Vedanta Ltd.

Provide Operating Margin
for Vedanta Ltd.

Provide Net Margin
for Vedanta Ltd.

Provide FCF Margin
for Vedanta Ltd.

Show all solvency ratios
for Vedanta Ltd.

Provide D/E Ratio
for Vedanta Ltd.

Provide D/A Ratio
for Vedanta Ltd.

Provide Interest Coverage Ratio
for Vedanta Ltd.

Provide Altman Z-Score Ratio
for Vedanta Ltd.

Provide Quick Ratio
for Vedanta Ltd.

Provide Current Ratio
for Vedanta Ltd.

Provide Cash Ratio
for Vedanta Ltd.

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

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

What is the current Free Cash Flow
of Vedanta Ltd?

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

Business Breakdown

Vedanta Ltd., a key player in India's natural resources sector, operates as a diversified global miner and manufacturer with a substantial focus on metals and mining. Founded in 1976, the company has since evolved into one of India's largest producers of zinc, lead, silver, and oil and gas, contributing significantly to the country's mineral wealth. Vedanta’s integrated business model combines mining operations with value addition through semi-finished and finished products, enhancing profitability while lowering costs. With its headquarters in Mumbai, the company leverages a diverse portfolio of operations across several states in India, as well as in Africa and Australia. This geographical...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Vedanta Ltd

Current Assets 519.2B
Cash & Short-Term Investments 279.7B
Receivables 70.2B
Other Current Assets 169.4B
Non-Current Assets 1.4T
Long-Term Investments 36.6B
PP&E 1.2T
Intangibles 48.1B
Other Non-Current Assets 133.7B
Current Liabilities 786.6B
Accounts Payable 101B
Other Current Liabilities 685.7B
Non-Current Liabilities 814.2B
Long-Term Debt 511.7B
Other Non-Current Liabilities 302.6B
Efficiency

Earnings Waterfall
Vedanta Ltd

Revenue
1.5T INR
Cost of Revenue
-431.8B INR
Gross Profit
1T INR
Operating Expenses
-747.6B INR
Operating Income
278.2B INR
Other Expenses
-226.1B INR
Net Income
52.1B INR

Free Cash Flow Analysis
Vedanta Ltd

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

Vedanta had an exceptional first quarter, with a 47% increase in EBITDA to INR 10,275 crores and a 54% rise in PAT to INR 5,095 crores. Revenue grew by 6% year-over-year to INR 35,239 crores, while EBITDA margin hit 34%, reflecting significant cost optimization efforts. The company raised substantial funds through a QIP to reduce debt, with net debt-to-EBITDA improving to 1.5x. Major projects, including expansions in aluminum and steel, and new renewable energy initiatives, are on track. For FY '25, Vedanta reaffirms its ambitious EBITDA guidance, targeting transformative growth and enhanced shareholder value.

What is Earnings Call?
Fundamental Scores

VEDL Profitability Score
Profitability Due Diligence

Vedanta Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Year Average ROE
Positive 3-Years Revenue Growth
60/100
Profitability
Score

Vedanta Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

VEDL Solvency Score
Solvency Due Diligence

Vedanta Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Positive Net Debt
Average D/E
Short-Term Solvency
34/100
Solvency
Score

Vedanta Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VEDL Price Targets Summary
Vedanta Ltd

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

According to Wall Street analysts, the average 1-year price target for VEDL is 513.14 INR with a low forecast of 393.9 INR and a high forecast of 638.4 INR.

Lowest
Price Target
393.9 INR
16% Downside
Average
Price Target
513.14 INR
9% Upside
Highest
Price Target
638.4 INR
36% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for VEDL?

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 VEDL 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

VEDL 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

Vedanta Ltd Logo
Vedanta Ltd

Country

India

Industry

Metals & Mining

Market Cap

1.7T INR

Dividend Yield

9.79%

Description

Vedanta Ltd. is a natural resource company, which engages in the exploration, extraction, and processing of minerals, oil, and gas properties. The company is headquartered in Panaji, Goa and currently employs 8,129 full-time employees. The firm produces aluminum, copper, zinc, lead, silver, iron ore, oil and gas, and commercial energy. The company operates through five reportable segments: oil and gas, aluminum, copper, iron ore and power. Its aluminum business includes a refinery and captive power plant at Lanjigarh and a smelter and captive power plants at Jharsuguda, both situated in the state of Odisha in Eastern India. Its power operations include a thermal coal-based commercial power facility of 600 megawatts (MW) at Jharsuguda. The company is also in the business of commercial power generation, steel manufacturing and port operations in India and manufacturing of glass substrates in South Korea and Taiwan. The company has operations in India, Zambia, Namibia and South Africa. Its subsidiaries include Cairn Energy Hydrocarbons Limited, Sesa Mining Corporation Limited, Copper Mines of Tasmania Pty Ltd and others.

Contact

GOA
Panaji
20, Sesa Ghor, EDC Complex, Patto
+918322460600
www.vedantalimited.com

IPO

1981-04-16

Employees

8 129

Officers

Executive Vice Chairman
Mr. Navin Kumar Agarwal
Chief Financial Officer
Mr. Ajay Kumar Goel
Deputy Head Investor Relations, Company Secretary & Compliance Officer
Ms. Prerna Halwasiya
Director of Communication & Corporate Social Responsibility, PR & Branding and CEO of Nand Ghar
Ms. Ritu Jhingon
Director of Group Commercial, Marketing & Risk
Mr. Shrikant Saboo
Chief Human Resources Officer
Ms. Madhu Srivastava
Show More
Head of Commodities Procurement- Pig Iron Business
Mr. Swapnil Patil
Head of Ports
Mr. Manish Gupta
Senior VP of MAS & Risk Officer
Mr. Deodatta Padgaonkar
Chief Financial Officer of Zinc International Division & CMT
Mr. Pushpender Singla
Show Less

See Also

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

The intrinsic value of one VEDL stock under the Base Case scenario is 539.97 INR.

Is VEDL stock undervalued or overvalued?

Compared to the current market price of 470.05 INR, Vedanta Ltd is Undervalued by 13%.

Back to Top