Bharti Airtel Limited
Nifty 50
Nifty 100
Nifty 200
Nifty 500
LargeMid 250
F&O
₹1,831.10
-0.43%
Delayed · cached 15 min
Fair value analysis
BHARTIARTL
Bharti Airtel Limited
₹1,839.00
Close used for this calculation
₹2,514.96Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Quality radar
Consensus fair value
₹2,514.96
Below FV▲ +36.8% against the close used
Model range ₹526.48 – ₹4,587.67
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear₹526.48Fair value₹2,514.96Bull₹4,587.67
FairClose
52-week traded range
52W low ₹1,756.8052W high ₹2,162.70
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Bharti Airtel Limited closed at ₹1,839.00, 26.9% below the consensus fair value of ₹2,514.96 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 36.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹2,449.56
+33.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹526.48
-71.4%
√(22.5 × EPS × BVPS)
EPS=43.81, BVPS=281.19 · outside Graham range (P/E 36.6, P/B 6.5) — asset-light, treat as a rough floor
P/E Fair Value
₹1,831.26
-0.4%
EPS × 41.8x (sector P/E)
EPS=43.81, Sector P/E=41.8x
Peter Lynch (PEG)
₹1,095.25
-40.4%
EPS × Growth% (PEG = 1 is fair)
EPS=43.81, g=25%
EV/EBITDA
₹4,587.67
+149.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.69T
Dividend Discount (DDM)
₹1,300.91
-29.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24.09, r=10%, g=8%
Book Value (P/B)
₹1,005.26
-45.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=281.19, ROE=20.3%, g=6%, r=10%
Reverse DCF
₹1,839.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.1% | Historical: 25%
Margin of Safety
₹1,201.83
-34.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1602.43, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.