As of 2025-06-02, the Intrinsic Value of Vedanta Ltd (VEDL.NS) is 530.45 INR. This VEDL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 435.55 INR, the upside of Vedanta Ltd is 21.80%.
The range of the Intrinsic Value is 416.66 - 713.22 INR
Based on its market price of 435.55 INR and our intrinsic valuation, Vedanta Ltd (VEDL.NS) is undervalued by 21.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 416.66 - 713.22 | 530.45 | 21.8% |
| DCF (Growth 10y) | 486.03 - 783.14 | 601.77 | 38.2% |
| DCF (EBITDA 5y) | 638.00 - 967.37 | 817.03 | 87.6% |
| DCF (EBITDA 10y) | 626.37 - 972.26 | 797.86 | 83.2% |
| Fair Value | 959.47 - 959.47 | 959.47 | 120.29% |
| P/E | 691.04 - 1,968.82 | 1,101.83 | 153.0% |
| EV/EBITDA | 583.95 - 917.36 | 789.77 | 81.3% |
| EPV | 372.27 - 514.94 | 443.61 | 1.8% |
| DDM - Stable | 152.25 - 293.78 | 223.02 | -48.8% |
| DDM - Multi | 334.26 - 451.18 | 381.59 | -12.4% |
| Market Cap (mil) | 1,700,953.40 |
| Beta | 1.65 |
| Outstanding shares (mil) | 3,905.30 |
| Enterprise Value (mil) | 2,374,413.50 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.20% |
| Cost of Debt | 11.11% |
| WACC | 15.18% |