VEDL.NS
Vedanta Ltd
Price:  
439.20 
INR
Volume:  
13,276,890.00
India | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VEDL.NS Intrinsic Value

9.50 %
Upside

What is the intrinsic value of VEDL.NS?

As of 2025-07-11, the Intrinsic Value of Vedanta Ltd (VEDL.NS) is 480.73 INR. This VEDL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 439.20 INR, the upside of Vedanta Ltd is 9.50%.

The range of the Intrinsic Value is 390.82 - 614.35 INR

Is VEDL.NS undervalued or overvalued?

Based on its market price of 439.20 INR and our intrinsic valuation, Vedanta Ltd (VEDL.NS) is undervalued by 9.50%.

439.20 INR
Stock Price
480.73 INR
Intrinsic Value
Intrinsic Value Details

VEDL.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 390.82 - 614.35 480.73 9.5%
DCF (Growth 10y) 461.75 - 686.12 553.31 26.0%
DCF (EBITDA 5y) 636.01 - 938.12 807.58 83.9%
DCF (EBITDA 10y) 614.30 - 917.07 770.58 75.5%
Fair Value 959.47 - 959.47 959.47 118.46%
P/E 543.44 - 1,488.32 789.82 79.8%
EV/EBITDA 583.95 - 956.63 805.52 83.4%
EPV 359.75 - 475.53 417.64 -4.9%
DDM - Stable 144.89 - 260.50 202.69 -53.8%
DDM - Multi 324.38 - 411.85 361.28 -17.7%

VEDL.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,715,207.80
Beta 1.75
Outstanding shares (mil) 3,905.30
Enterprise Value (mil) 2,388,667.80
Market risk premium 8.31%
Cost of Equity 18.90%
Cost of Debt 11.11%
WACC 15.78%