The Discounted Cash Flow (DCF) valuation of Vedanta Ltd (VEDL.NS) is 169.55 INR. With the latest stock price at 271.55 INR, the upside of Vedanta Ltd based on DCF is -37.6%.
Based on the latest price of 271.55 INR and our DCF valuation, Vedanta Ltd (VEDL.NS) is a sell. selling VEDL.NS stocks now will result in a potential gain of 37.6%.
| Range | Selected | |
| WACC / Discount Rate | 13.9% - 16.7% | 15.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 135.39 - 220.98 | 169.55 |
| Upside | -50.1% - -18.6% | -37.6% |