Vodafone Idea Limited

NSE
IDEA
Stock
Yield per half year: -30.08%
Dividend yield: 0%
Sector: Communication Services
Current price
6.67
Average price
7.65+14.76%

Price based on EPS
12.54+88.08%
Discount price Net Income
2.76-58.56%
5/10
18.0018.0016.0016.0014.0014.0012.0012.0010.0010.008.008.006.006.00Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25May '25May '25Jun '25Jun '25

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 12.54
Current price = 6.67 ₹ (difference = +88.08%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 52.87
Current price = 6.67 ₹ (difference = +692.59%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 181.97
Current price = 6.67 ₹ (difference = +2 628.21%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription