As of 2025-05-03, the Intrinsic Value of Vedanta Ltd (VEDL.NS) is 322.53 INR. This VEDL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 415.10 INR, the upside of Vedanta Ltd is -22.30%.
The range of the Intrinsic Value is 246.44 - 440.18 INR
Based on its market price of 415.10 INR and our intrinsic valuation, Vedanta Ltd (VEDL.NS) is overvalued by 22.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 246.44 - 440.18 | 322.53 | -22.3% |
| DCF (Growth 10y) | 297.85 - 484.26 | 372.10 | -10.4% |
| DCF (EBITDA 5y) | 457.49 - 703.63 | 571.88 | 37.8% |
| DCF (EBITDA 10y) | 429.33 - 669.92 | 537.34 | 29.4% |
| Fair Value | 251.60 - 251.60 | 251.60 | -39.39% |
| P/E | 409.06 - 1,207.20 | 638.12 | 53.7% |
| EV/EBITDA | 470.85 - 828.20 | 594.86 | 43.3% |
| EPV | 317.53 - 424.09 | 370.81 | -10.7% |
| DDM - Stable | 131.88 - 252.27 | 192.08 | -53.7% |
| DDM - Multi | 285.71 - 380.82 | 324.35 | -21.9% |
| Market Cap (mil) | 1,621,090.00 |
| Beta | 1.66 |
| Outstanding shares (mil) | 3,905.30 |
| Enterprise Value (mil) | 2,308,620.00 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.13% |
| Cost of Debt | 9.93% |
| WACC | 14.75% |