VEDL.NS
Vedanta Ltd
Price:  
445.50 
INR
Volume:  
8,277,809.00
India | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VEDL.NS Intrinsic Value

13.50 %
Upside

What is the intrinsic value of VEDL.NS?

As of 2025-09-06, the Intrinsic Value of Vedanta Ltd (VEDL.NS) is 505.44 INR. This VEDL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 445.50 INR, the upside of Vedanta Ltd is 13.50%.

The range of the Intrinsic Value is 408.39 - 652.13 INR

Is VEDL.NS undervalued or overvalued?

Based on its market price of 445.50 INR and our intrinsic valuation, Vedanta Ltd (VEDL.NS) is undervalued by 13.50%.

445.50 INR
Stock Price
505.44 INR
Intrinsic Value
Intrinsic Value Details

VEDL.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 408.39 - 652.13 505.44 13.5%
DCF (Growth 10y) 482.67 - 728.06 581.79 30.6%
DCF (EBITDA 5y) 584.79 - 977.89 688.88 54.6%
DCF (EBITDA 10y) 595.19 - 965.62 707.31 58.8%
Fair Value 959.42 - 959.42 959.42 115.36%
P/E 686.79 - 1,402.29 1,104.34 147.9%
EV/EBITDA 539.91 - 950.34 642.62 44.2%
EPV 374.96 - 498.37 436.66 -2.0%
DDM - Stable 149.62 - 272.75 211.18 -52.6%
DDM - Multi 333.71 - 428.99 373.57 -16.1%

VEDL.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,739,891.40
Beta 1.76
Outstanding shares (mil) 3,905.48
Enterprise Value (mil) 2,413,351.20
Market risk premium 8.31%
Cost of Equity 18.31%
Cost of Debt 11.11%
WACC 15.30%