The Discounted Cash Flow (DCF) valuation of Vodafone Idea Ltd (IDEA.NS) is (36.46) INR. With the latest stock price at 7.23 INR, the upside of Vodafone Idea Ltd based on DCF is -604.3%.
Based on the latest price of 7.23 INR and our DCF valuation, Vodafone Idea Ltd (IDEA.NS) is a sell. selling IDEA.NS stocks now will result in a potential gain of 604.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 8.7% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (137.73) - (30.03) | (36.46) |
| Upside | -2005.0% - -515.3% | -604.3% |