VEDL.NS
Vedanta Ltd
Price:  
447.95 
INR
Volume:  
10,271,939.00
India | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VEDL.NS Intrinsic Value

12.90 %
Upside

What is the intrinsic value of VEDL.NS?

As of 2025-09-29, the Intrinsic Value of Vedanta Ltd (VEDL.NS) is 505.60 INR. This VEDL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 447.95 INR, the upside of Vedanta Ltd is 12.90%.

The range of the Intrinsic Value is 401.55 - 668.01 INR

Is VEDL.NS undervalued or overvalued?

Based on its market price of 447.95 INR and our intrinsic valuation, Vedanta Ltd (VEDL.NS) is undervalued by 12.90%.

447.95 INR
Stock Price
505.60 INR
Intrinsic Value
Intrinsic Value Details

VEDL.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 401.55 - 668.01 505.60 12.9%
DCF (Growth 10y) 474.52 - 745.68 581.98 29.9%
DCF (EBITDA 5y) 606.10 - 1,002.20 705.47 57.5%
DCF (EBITDA 10y) 603.70 - 991.46 718.57 60.4%
Fair Value 959.42 - 959.42 959.42 114.18%
P/E 644.66 - 1,474.44 1,067.10 138.2%
EV/EBITDA 580.01 - 971.57 685.47 53.0%
EPV 369.05 - 507.77 438.41 -2.1%
DDM - Stable 148.05 - 280.11 214.08 -52.2%
DDM - Multi 330.61 - 439.28 375.11 -16.3%

VEDL.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,749,459.80
Beta 1.84
Outstanding shares (mil) 3,905.48
Enterprise Value (mil) 2,422,919.80
Market risk premium 8.31%
Cost of Equity 18.24%
Cost of Debt 11.11%
WACC 15.30%