Loading...

VEDL: Demergers And Asset Bids Will Shape Future Performance And Risks

Published
10 Nov 24
Updated
01 Nov 25
n/a
n/a
AnalystConsensusTarget's Fair Value
n/a
Loading
1Y
21.2%
7D
2.0%

Author's Valuation

₹5112.8% overvalued intrinsic discount

AnalystConsensusTarget Fair Value

Last Update 01 Nov 25

Fair value Increased 1.06%

Narrative Update: Vedanta Analyst Price Target Revision

Analysts have raised their fair value estimate for Vedanta from ₹505.64 to ₹511.00, citing stronger revenue growth and improved profit margins as key reasons for the upward adjustment.

What's in the News

  • The National Company Law Appellate Tribunal (NCLAT) has cleared the way for Talwandi Sabo Power Ltd.'s demerger from Vedanta Ltd., even as the group continues with its broader plan to split into five listed entities. Hearings with the National Company Law Tribunal (NCLT) regarding the demerger and objections raised by government bodies are ongoing (Key Developments).
  • Kotak Alternate Assets has emerged as the highest bidder for Jaiprakash Power Ventures' debt and preference shares. This development could affect Vedanta's bid for parent company Jaiprakash Associates Ltd., potentially reducing Vedanta’s future influence over JP Power (Key Developments).
  • Vedanta Limited has submitted the winning bid for Jaiprakash Associates Ltd. with an INR 125,050 million net present value offer. The proposal includes staggered payments, and Vedanta stands to benefit from synergies with JAL’s power, cement, and real estate assets (Key Developments).
  • The Board of Directors at Vedanta Limited approved a second interim dividend of INR 16 per equity share for the Financial Year 2025-26 (Key Developments).
  • Vedanta, along with other major energy companies, has expressed interest in acquiring GVK Energy's Alaknanda hydro power project as part of the insolvency resolution process (Key Developments).

Valuation Changes

  • Consensus Analyst Price Target has risen slightly from ₹505.64 to ₹511.00.
  • Discount Rate increased marginally from 15.21% to 15.37%.
  • Revenue Growth projection strengthened from 6.94% to 7.74%.
  • Net Profit Margin estimate improved from 13.11% to 14.15%.
  • Future P/E ratio forecast decreased from 12.69x to 11.47x.

Key Takeaways

  • Expansion in key metals and value-added products, plus cost efficiency measures, positions Vedanta for strong, sustainable revenue and earnings growth regardless of commodity cycles.
  • Progress on demerger, renewable energy adoption, and ESG initiatives is set to improve financial flexibility, valuations, and long-term investor appeal.
  • Elevated debt, regulatory scrutiny, and commodity volatility pose risks to cash flow, project execution, dividend stability, and long-term profitability, especially amid increasing ESG pressures.

Catalysts

About Vedanta
    A diversified natural resources company, explores, extracts, and processes minerals, and oil and gas in India, Europe, China, the United States, Mexico, and internationally.
What are the underlying business or industry changes driving this perspective?
  • Aggressive expansion in zinc (Hindustan Zinc's 2mtpa roadmap, Gamsberg Phase 2 ramp-up) and aluminum (commissioning of Train II at Lanjigarh, BALCO smelter) positions Vedanta to capture rising structural demand from urbanization, electrification, and global energy transition, supporting strong volume growth and sustained revenue increase.
  • Ongoing cost reduction and operational efficiency-from higher captive mix in alumina, lowest ever power cost, and debottlenecking efforts-are projected to structurally lower production costs, expanding EBITDA margins and boosting net profitability even in cyclical pricing environments.
  • The planned demerger to create standalone verticals is moving forward (NCLT hearings scheduled, expectation for September-October resolution), which is expected to unlock value, improve earnings visibility, and drive a market re-rating in Vedanta's financials (potential positive impact on valuation and EPS).
  • Increased focus on value-added product mix (such as specialty alloys, downstream aluminum products, higher value-added zinc) and downstream integration should insulate revenues and margins from commodity price volatility, resulting in more stable earnings over the long-term.
  • Vedanta is accelerating its renewable energy sourcing (1,900 MW agreement) and expanding social/ESG initiatives, aligning with shifting regulatory and investor preferences. This could lower cost of capital and improve investor confidence, adding durability to long-term margin and return on capital metrics.

Vedanta Earnings and Revenue Growth

Vedanta Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Vedanta's revenue will grow by 6.7% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 9.5% today to 12.2% in 3 years time.
  • Analysts expect earnings to reach ₹228.5 billion (and earnings per share of ₹53.18) by about September 2028, up from ₹145.7 billion today. However, there is some disagreement amongst the analysts with the more bearish ones expecting earnings as low as ₹190.7 billion.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 13.5x on those 2028 earnings, up from 11.8x today. This future PE is lower than the current PE for the US Metals and Mining industry at 23.6x.
  • Analysts expect the number of shares outstanding to grow by 1.11% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 14.86%, as per the Simply Wall St company report.

Vedanta Future Earnings Per Share Growth

Vedanta Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • Persistent high debt at the parent (Vedanta Resources) and continued reliance on internal accruals, dividends from Vedanta Limited, and brand fees through at least 2029 to meet repayment obligations could constrain future dividend payouts, increase refinancing risk, and pressure net margins and cash flows in the long term.
  • Ongoing regulatory and government scrutiny-such as objections from India's Ministry of Petroleum regarding disputed dues in the Oil & Gas demerger-and past history of legal cases (e.g., with TSPL) introduce potential for operational disruptions, project delays, or adverse legal outcomes, which could impact earnings growth and result in asset write-downs.
  • Heavy capex commitment across multiple business lines (notably $11 billion for expansion projects in zinc, aluminum, and oil & gas, plus $2 billion in Saudi Arabia) raises execution risk and could stretch financials if commodity cycles worsen or projects are delayed, potentially impairing future revenue and ROCE.
  • Structural exposure to commodity price volatility remains high, as seen from subdued LME prices in key metals (aluminum, zinc) and declining oil volumes, indicating ongoing vulnerability to cyclical downturns that could negatively affect revenue stability and net income.
  • Increasing global ESG regulation and supply chain scrutiny, coupled with the company's sizable footprint in fossil fuels and mining, may elevate compliance costs, restrict access to global capital, and require further capital investment in renewables, all of which could compress future margins and reduce long-term profitability.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of ₹502.867 for Vedanta based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of ₹601.0, and the most bearish reporting a price target of just ₹435.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be ₹1867.5 billion, earnings will come to ₹228.5 billion, and it would be trading on a PE ratio of 13.5x, assuming you use a discount rate of 14.9%.
  • Given the current share price of ₹439.45, the analyst price target of ₹502.87 is 12.6% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives