Vodafone Idea Limited
Nifty 200
Nifty 500
Midcap 100
Midcap 150
LargeMid 250
F&O
₹14.97
+0.47%
Delayed · cached 15 min
Fair value analysis
IDEA
Vodafone Idea Limited
₹14.90
Close used for this calculation
₹20.72Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Quality radar
Consensus fair value
₹20.72
Below FV▲ +39.1% against the close used
Model range ₹4.79 – ₹133.34
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₹4.79Fair value₹20.72Bull₹133.34
FairClose
52-week traded range
52W low ₹7.3252W high ₹15.60
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Vodafone Idea Limited closed at ₹14.90, 28.1% below the consensus fair value of ₹20.72 drawn from 7 valuation models.
Financial DNA score 48/100 — Average.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
₹10.18
-31.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.5%, r=10%, tg=3%, n=10yr
Graham Formula
₹34.06
+128.6%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=1.5%, FD=7%
P/E Fair Value
₹133.34
+794.9%
EPS × 41.8x (sector P/E)
EPS=3.19, Sector P/E=41.8x
Peter Lynch (PEG)
₹4.79
-67.9%
EPS × Growth% (PEG = 1 is fair)
EPS=3.19, g=1.5%
EV/EBITDA
₹22.77
+52.8%
(EBITDA × 10.8x − Net Debt) ÷ Shares
EBITDA=409.67B
Reverse DCF
₹14.90
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 1.5%
Margin of Safety
₹44.40
+198.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=59.19, 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.