As of 2025-10-15, the Intrinsic Value of Bharti Airtel Ltd (BHARTIARTL.NS) is 864.63 INR. This BHARTIARTL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,946.60 INR, the upside of Bharti Airtel Ltd is -55.60%.
The range of the Intrinsic Value is 573.69 - 1,495.60 INR
Based on its market price of 1,946.60 INR and our intrinsic valuation, Bharti Airtel Ltd (BHARTIARTL.NS) is overvalued by 55.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 573.69 - 1,495.60 | 864.63 | -55.6% |
| DCF (Growth 10y) | 888.92 - 2,089.47 | 1,271.04 | -34.7% |
| DCF (EBITDA 5y) | 800.34 - 1,465.18 | 1,060.48 | -45.5% |
| DCF (EBITDA 10y) | 1,048.84 - 1,922.12 | 1,388.28 | -28.7% |
| Fair Value | 1,450.87 - 1,450.87 | 1,450.87 | -25.47% |
| P/E | 947.38 - 1,510.07 | 1,205.17 | -38.1% |
| EV/EBITDA | 506.69 - 1,102.17 | 636.55 | -67.3% |
| EPV | 299.32 - 496.18 | 397.75 | -79.6% |
| DDM - Stable | 389.94 - 1,021.72 | 705.83 | -63.7% |
| DDM - Multi | 528.67 - 1,079.88 | 710.20 | -63.5% |
| Market Cap (mil) | 11,855,086.00 |
| Beta | 0.88 |
| Outstanding shares (mil) | 6,090.15 |
| Enterprise Value (mil) | 13,708,546.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.77% |
| Cost of Debt | 7.83% |
| WACC | 10.78% |