Vodafone Idea Valuation

Q: What is the Fair Price of IDEA when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

IDEA (₹7.1) is trading above our estimate of [[fair value]] (₹6.39)

Is IDEA undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of IDEA when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: IDEA (₹7.1) is trading above our estimate of fair value (₹6.39)

Significantly Below Fair Value: IDEA is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for IDEA?

Key metric: As IDEA is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for IDEA. This is calculated by dividing IDEA's market cap by their current revenue.
What is IDEA's PS Ratio?
PS Ratio	1.2x
Sales	₹426.52b
Market Cap	₹494.87b

IDEA key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	6.7x
Enterprise Value/EBITDA	26.2x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does IDEA's PS Ratio compare to its peers?

The above table shows the PS ratio for IDEA vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	5.1x
BHARTIHEXA Bharti Hexacom	9.1x	13.5%	₹698.0b
532454 Bharti Airtel	6x	11.4%	₹9.1t
TATACOMM Tata Communications	2.2x	9.0%	₹495.0b
INDUSTOWER Indus Towers	3x	6.8%	₹865.6b
IDEA Vodafone Idea	1.2x	11.3%	₹494.9b

Price-To-Sales vs Peers: IDEA is good value based on its Price-To-Sales Ratio (1.2x) compared to the peer average (5.1x).

Price to Sales Ratio vs Industry

How does IDEA's PS Ratio compare vs other companies in the Asian Wireless Telecom Industry?

3 Companies	Price / Sales	Estimated Growth	Market Cap

3 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: IDEA is good value based on its Price-To-Sales Ratio (1.2x) compared to the Asian Wireless Telecom industry average (1.4x).

Price to Sales Ratio vs Fair Ratio

What is IDEA's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

IDEA PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	1.2x
Fair PS Ratio	3x

Price-To-Sales vs Fair Ratio: IDEA is good value based on its Price-To-Sales Ratio (1.2x) compared to the estimated Fair Price-To-Sales Ratio (3x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst IDEA forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	₹7.10	₹8.98 +26.4%	46.1%	₹19.00	₹2.40	n/a	22
Nov ’25	₹8.45	₹11.33 +34.1%	41.8%	₹23.00	₹2.50	n/a	22
Oct ’25	₹10.17	₹11.63 +14.3%	42.2%	₹23.00	₹2.50	n/a	22
Sep ’25	₹15.64	₹12.59 -19.5%	46.0%	₹23.00	₹1.50	n/a	22
Aug ’25	₹15.99	₹12.28 -23.2%	50.4%	₹23.00	₹1.50	n/a	20
Jul ’25	₹17.62	₹12.18 -30.9%	51.2%	₹23.00	₹1.50	n/a	20
Jun ’25	₹15.25	₹10.45 -31.5%	47.0%	₹18.00	₹1.50	n/a	19
May ’25	₹13.20	₹7.65 -42.0%	61.2%	₹14.50	₹1.50	n/a	15
Apr ’25	₹14.00	₹6.59 -52.9%	51.6%	₹14.00	₹1.50	n/a	17
Mar ’25	₹14.20	₹6.50 -54.2%	49.8%	₹14.00	₹1.50	n/a	17
Feb ’25	₹14.15	₹6.62 -53.2%	49.8%	₹14.00	₹1.50	n/a	16
Jan ’25	₹17.00	₹5.74 -66.2%	42.6%	₹11.00	₹1.50	n/a	15
Dec ’24	₹13.25	₹5.87 -55.7%	41.2%	₹11.00	₹1.50	n/a	16
Nov ’24	₹12.80	₹5.87 -54.2%	41.2%	₹11.00	₹1.50	₹8.45	16
Oct ’24	₹11.65	₹5.30 -54.5%	32.9%	₹8.00	₹1.50	₹10.17	16
Sep ’24	₹10.00	₹5.44 -45.6%	29.4%	₹8.00	₹1.50	₹15.64	16
Aug ’24	₹8.25	₹5.22 -36.7%	28.1%	₹7.70	₹1.50	₹15.99	15
Jul ’24	₹7.45	₹5.06 -32.1%	31.2%	₹7.80	₹1.50	₹17.62	16
Jun ’24	₹7.15	₹5.06 -29.3%	31.2%	₹7.80	₹1.50	₹15.25	16
May ’24	₹6.95	₹5.10 -26.6%	30.8%	₹7.80	₹1.50	₹13.20	17
Apr ’24	₹5.80	₹5.45 -6.0%	35.2%	₹8.00	₹1.50	₹14.00	17
Mar ’24	₹6.90	₹5.63 -18.4%	35.6%	₹8.00	₹1.50	₹14.20	17
Feb ’24	₹6.70	₹5.83 -13.0%	34.4%	₹8.00	₹1.50	₹14.15	18
Jan ’24	₹7.90	₹5.90 -25.3%	36.9%	₹9.10	₹1.50	₹17.00	18
Dec ’23	₹8.15	₹5.90 -27.6%	36.9%	₹9.10	₹1.50	₹13.25	18
Nov ’23	₹8.65	₹6.24 -27.9%	32.6%	₹9.10	₹2.60	₹12.80	18

Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.