₹710.57
Below FV▲ +164.1% against the close used
Model range ₹286.49 – ₹1,874.20
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear₹286.49Fair value₹710.57Bull₹1,874.20
FairClose
52-week traded range
52W low ₹253.0552W high ₹787.50
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Vedanta Limited closed at ₹269.05, 62.1% below the consensus fair value of ₹710.57 drawn from 10 valuation models.
Financial DNA score 87/100 — Exceptional. P/E of 9.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
₹970.90
+260.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹286.49
+6.5%
√(22.5 × EPS × BVPS)
EPS=44.47, BVPS=82.03 · outside Graham range (P/E 9.4, P/B 3.3) — asset-light, treat as a rough floor
Graham Formula
₹1,680.65
+524.7%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=16.1%, FD=7%
P/E Fair Value
₹1,111.75
+313.2%
EPS × 25x (sector P/E)
EPS=44.47, Sector P/E=25x
Peter Lynch (PEG)
₹715.97
+166.1%
EPS × Growth% (PEG = 1 is fair)
EPS=44.47, g=16.1%
EV/EBITDA
₹1,228.73
+356.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=279.93B
Dividend Discount (DDM)
₹1,874.20
+596.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.71, r=10%, g=8%
Book Value (P/B)
₹660.32
+145.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=82.03, ROE=38.2%, g=6%, r=10%
Reverse DCF
₹269.05
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.6% | Historical: 16.1%
Margin of Safety
₹759.34
+182.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1012.45, 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.