VINDHYATEL.NS
Vindhya Telelinks Ltd
Price:  
1,704.50 
INR
Volume:  
6,679.00
India | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VINDHYATEL.NS Intrinsic Value

-3.30 %
Upside

What is the intrinsic value of VINDHYATEL.NS?

As of 2025-07-07, the Intrinsic Value of Vindhya Telelinks Ltd (VINDHYATEL.NS) is 1,648.64 INR. This VINDHYATEL.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,704.50 INR, the upside of Vindhya Telelinks Ltd is -3.30%.

The range of the Intrinsic Value is 1,310.28 - 2,134.23 INR

Is VINDHYATEL.NS undervalued or overvalued?

Based on its market price of 1,704.50 INR and our intrinsic valuation, Vindhya Telelinks Ltd (VINDHYATEL.NS) is overvalued by 3.30%.

1,704.50 INR
Stock Price
1,648.64 INR
Intrinsic Value
Intrinsic Value Details

VINDHYATEL.NS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1,310.28 - 2,134.23 1,648.64 -3.3%
DCF (Growth 10y) 1,412.79 - 2,099.47 1,699.72 -0.3%
DCF (EBITDA 5y) 3,636.55 - 5,265.76 4,541.66 166.5%
DCF (EBITDA 10y) 2,799.91 - 4,189.76 3,517.49 106.4%
Fair Value 855.88 - 855.88 855.88 -49.79%
P/E 5,522.12 - 7,426.40 6,403.68 275.7%
EV/EBITDA 2,048.94 - 3,400.70 2,677.17 57.1%
EPV 115.95 - 285.47 200.71 -88.2%
DDM - Stable 625.19 - 1,089.22 857.21 -49.7%
DDM - Multi 1,112.16 - 1,523.16 1,286.77 -24.5%

VINDHYATEL.NS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 20,198.32
Beta 1.76
Outstanding shares (mil) 11.85
Enterprise Value (mil) 30,918.63
Market risk premium 8.31%
Cost of Equity 20.15%
Cost of Debt 10.93%
WACC 15.78%