As of 2025-05-18, the Intrinsic Value of Bharti Airtel Ltd (BHARTIARTL.NS) is 689.77 INR. This BHARTIARTL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,814.00 INR, the upside of Bharti Airtel Ltd is -62%.

The range of the Intrinsic Value is 435.65 - 1,254.3 INR.

Is BHARTIARTL.NS undervalued or overvalued?

Based on its market price of 1,814.00 INR and our intrinsic valuation, Bharti Airtel Ltd (BHARTIARTL.NS) is overvalued by 62%.

1,814.00 INR

Stock Price

689.77 INR

Intrinsic Value

Intrinsic Value Details

BHARTIARTL.NS Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	435.65 - 1,254.3	689.77	-62.0%
DCF (Growth Exit 10Y)	704.56 - 1,752.23	1,032.28	-43.1%
DCF (EBITDA Exit 5Y)	551.28 - 1,258.64	880.28	-51.5%
DCF (EBITDA Exit 10Y)	783.35 - 1,667.32	1,176.12	-35.2%
Peter Lynch Fair Value	202.02 - 202.02	202.02	-88.86%
P/E Multiples	324.26 - 964.02	637.74	-64.8%
EV/EBITDA Multiples	340.36 - 1,213.41	730.70	-59.7%
Earnings Power Value	287.49 - 465.89	376.69	-79.2%
Dividend Discount Model - Stable	306.52 - 775.37	540.94	-70.2%
Dividend Discount Model - Multi Stages	263.35 - 506.5	345.40	-81.0%

BHARTIARTL.NS Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Advanced Info Service PCL	128.18 - 490.62	215.07	-25.6%
Taiwan Mobile Co Ltd	39.48 - 228.56	76.34	-33.0%
Etihad Etisalat Company SJSC	42.29 - 80.54	55.73	-4.7%
Digi.Com Bhd	0.58 - 8.49	1.67	-62.0%
Far EasTone Telecommunications Co Ltd	43.22 - 169.77	73.17	-17.9%
SK Telecom Co Ltd	38,915.12 - 123,952.91	65,889.01	26.2%
Mobil'nye Telesistemy PAO	40.65 - 409.09	162.23	-47.5%
Maxis Bhd	1.59 - 3.82	2.35	-37.5%
Axiata Group Bhd	1.15 - 8.02	2.93	32.7%

BHARTIARTL.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	11,047,369
Beta	1.06
Outstanding shares (mil)	6,090
Enterprise Value (mil)	12,936,499

Market risk premium	8.8%
Cost of Equity	10.95%
Cost of Debt	8.15%
WACC	10.1%