Vindhya Telelinks Intrinsic Value
Vindhya Telelinks (VINDHYATEL) median intrinsic value is ₹3720.00 from 9 valuation models (range ₹2235–₹5173), vs current price ₹2125.50 — +75.0% upside (Trading Below Calculated Value), margin of safety 42.9%. Browse VINDHYATEL complete financial statements for revenue, profit, balance sheet and cash flow data.
VINDHYATEL Valuation Methods Summary — DCF, Graham Number & P/E
Vindhya Telelinks intrinsic value across 9 models vs current price ₹2125.50 — upside/downside and value range per method. Also explore VINDHYATEL price trends to track price trends across different timeframes.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹4190.88 | ₹3352.70 - ₹5029.06 | +97.2% | EPS: ₹349.24, Sector P/E: 12x |
| Book Value Method | asset | ₹3405.00 | ₹3064.50 - ₹3745.50 | +60.2% | Book Value/Share: ₹3405.00, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹2997.33 | ₹2697.60 - ₹3297.06 | +41.0% | Revenue/Share: ₹3746.67, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹3720.00 | ₹3348.00 - ₹4092.00 | +75.0% | EBITDA: ₹744.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹4991.88 | ₹3993.50 - ₹5990.26 | +134.9% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹2235.14 | ₹2011.63 - ₹2458.65 | +5.2% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹2877.74 | ₹2589.97 - ₹3165.51 | +35.4% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹4160.00 | ₹3744.00 - ₹4576.00 | +95.7% | ROE: 10.2%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹5172.63 | ₹4655.37 - ₹5689.89 | +143.4% | EPS: ₹349.24, BVPS: ₹3405.00 |
VINDHYATEL Intrinsic Value vs Market Price — All Valuation Models
Vindhya Telelinks fair value range ₹2235–₹5173 vs current market price ₹2125.50 across 9 valuation models. For current market price and key ratios, visit VINDHYATEL share price screener.
VINDHYATEL Intrinsic Value Analysis — Undervalued or Overvalued?
Vindhya Telelinks median intrinsic value ₹3720.00, current price ₹2125.50 — Trading Below Calculated Value by 75.0%, margin of safety 42.9%.
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 ₹3720.00 (median value). With the current market price of ₹2125.50, this represents a +75.0% variance from our estimated fair value.
The valuation range spans from ₹2235.14 to ₹5172.63, indicating ₹2235.14 - ₹5172.63.
Is VINDHYATEL undervalued or overvalued?
Based on our multi-method analysis, Vindhya Telelinks (VINDHYATEL) appears to be trading below calculated value by approximately 75.0%.
VINDHYATEL Financial Health — Key Ratios vs Industry Benchmarks
Vindhya Telelinks financial ratios — ROE, debt-to-equity, profit margins and liquidity vs industry benchmarks and their impact on intrinsic value.
| 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 |
| Return on Equity | 10.2% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 7.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.58x | Industry Standard: 1.0x+ | Above 0.5x | Measures asset utilization efficiency |
VINDHYATEL Cash Flow Quality — Operating & Free Cash Flow
Vindhya Telelinks operating cash flow, free cash flow, quality rating and sustainability score by period — key inputs to DCF intrinsic value calculation.
| 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 |