Vindhya Telelinks Intrinsic Value
VINDHYATEL Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹2394.72 | ₹1915.78 - ₹2873.66 | +72.0% | EPS: ₹199.56, Sector P/E: 12x |
| Book Value Method | asset | ₹3405.00 | ₹3064.50 - ₹3745.50 | +144.5% | Book Value/Share: ₹3405.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹2685.33 | ₹2416.80 - ₹2953.86 | +92.8% | Revenue/Share: ₹3356.67, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹2228.29 | ₹2005.46 - ₹2451.12 | +60.0% | EBITDA: ₹480.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹3481.50 | ₹2785.20 - ₹4177.80 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹1277.18 | ₹1149.46 - ₹1404.90 | -8.3% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹1644.37 | ₹1479.93 - ₹1808.81 | +18.1% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹1966.67 | ₹1770.00 - ₹2163.34 | +41.2% | ROE: 5.8%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹3910.09 | ₹3519.08 - ₹4301.10 | +180.8% | EPS: ₹199.56, BVPS: ₹3405.00 |
Want to compare with current market value? Check VINDHYATEL share price latest .
Valuation Comparison Chart
VINDHYATEL Intrinsic Value Analysis
What is the intrinsic value of VINDHYATEL?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Vindhya Telelinks (VINDHYATEL) is ₹2394.72 (median value). With the current market price of ₹1392.60, this represents a +72.0% variance from our estimated fair value.
The valuation range spans from ₹1277.18 to ₹3910.09, indicating ₹1277.18 - ₹3910.09.
Is VINDHYATEL undervalued or overvalued?
Based on our multi-method analysis, Vindhya Telelinks (VINDHYATEL) appears to be trading below calculated value by approximately 72.0%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 3.45 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.89 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 5.8% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 8.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.52x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
Related Pages for Vindhya Telelinks
Additional stock information and data for VINDHYATEL
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹-590 Cr | ₹-590 Cr | Negative Cash Flow | 3/10 |
| March 2024 | ₹441 Cr | ₹421 Cr | Positive Free Cash Flow | 8/10 |
| March 2023 | ₹34 Cr | ₹19 Cr | Positive Free Cash Flow | 8/10 |
| March 2022 | ₹183 Cr | ₹183 Cr | Positive Free Cash Flow | 8/10 |
| March 2021 | ₹247 Cr | ₹247 Cr | Positive Free Cash Flow | 8/10 |