Vindhya Telelinks Intrinsic Value
Vindhya Telelinks (VINDHYATEL) median intrinsic value is ₹3504.17 from 10 valuation models (range ₹566–₹5247), vs current price ₹1886.00 — +85.8% upside (Trading Below Calculated Value), margin of safety 46.2%. Read VINDHYATEL dividend track record for the complete payout history and dividend yield track record.
VINDHYATEL Valuation Methods Summary — DCF, Graham Number & P/E
Vindhya Telelinks intrinsic value across 10 models vs current price ₹1886.00 — upside/downside and value range per method. For current market price and key ratios, visit VINDHYATEL share price screener.
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹4190.88 | ₹3352.70 - ₹5029.06 | +122.2% | EPS: ₹349.24, Sector P/E: 12x |
| Book Value Method | asset | ₹3504.17 | ₹3153.75 - ₹3854.59 | +85.8% | Book Value/Share: ₹3504.17, P/B: 1.0x |
| Revenue Multiple Method | revenue | ₹2997.33 | ₹2697.60 - ₹3297.06 | +58.9% | Revenue/Share: ₹3746.67, P/S: 0.8x |
| EBITDA Multiple Method | earnings | ₹3720.00 | ₹3348.00 - ₹4092.00 | +97.2% | EBITDA: ₹744.00Cr, EV/EBITDA: 6x |
| Simple DCF (5Y) | dcf | ₹4715.00 | ₹3772.00 - ₹5658.00 | +150.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹2235.14 | ₹2011.63 - ₹2458.65 | +18.5% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹2877.74 | ₹2589.97 - ₹3165.51 | +52.6% | Revenue Growth: 6.0%, Adj P/E: 8.2x |
| ROE Based Valuation | profitability | ₹3466.67 | ₹3120.00 - ₹3813.34 | +83.8% | ROE: 9.9%, P/E Multiple: 10x |
| Graham Defensive Method | conservative | ₹5247.42 | ₹4722.68 - ₹5772.16 | +178.2% | EPS: ₹349.24, BVPS: ₹3504.17 |
| Dividend Yield Method | dividend | ₹565.80 | ₹509.22 - ₹622.38 | -70.0% | DPS: ₹6.00, Target Yield: 3.5% |
VINDHYATEL Intrinsic Value vs Market Price — All Valuation Models
Vindhya Telelinks fair value range ₹566–₹5247 vs current market price ₹1886.00 across 10 valuation models. Analyse Vindhya Telelinks shareholding analysis to track promoter, FII and institutional holdings.
VINDHYATEL Intrinsic Value Analysis — Undervalued or Overvalued?
Vindhya Telelinks median intrinsic value ₹3504.17, current price ₹1886.00 — Trading Below Calculated Value by 85.8%, margin of safety 46.2%.
What is the intrinsic value of VINDHYATEL?
Based on our comprehensive analysis using 10 different valuation methods, the estimated intrinsic value of Vindhya Telelinks (VINDHYATEL) is ₹3504.17 (median value). With the current market price of ₹1886.00, this represents a +85.8% variance from our estimated fair value.
The valuation range spans from ₹565.80 to ₹5247.42, indicating ₹565.80 - ₹5247.42.
Is VINDHYATEL undervalued or overvalued?
Based on our multi-method analysis, Vindhya Telelinks (VINDHYATEL) appears to be trading below calculated value by approximately 85.8%.
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 | 3.38 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Return on Equity | 9.9% | Industry Standard: 15%+ | Below 10% | Measures shareholder return efficiency |
| Operating Margin | 7.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 0.54x | 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 2026 | ₹-160 Cr | ₹-171 Cr | Negative Cash Flow | 3/10 |
| March 2025 | ₹-590 Cr | ₹-593 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 |