Vedanta Limited (VEDL) Simple Dividend Discount Model - Discounting Cash Flows
Vedanta Limited
VEDL (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Simple Dividend Discount Model

This model is used to estimate the value of companies that have reached maturity and pay stable dividends as a significant percentage of their Free Cashflow to Equity, with little to no high growth chance.

See our GitHub Documentation

Interactive Assumptions

Results

LTM dividend 1.39 USD
Next year's expected dividend 1.4 USD
Cost of Equity 11.15%
Expected Growth Rate 4.26%

Historical and Projected Dividends

In USD

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Dividend per Share
1.39 1.4 1.46 1.52 1.59 1.65
Dividend Growth Rate
4.26% 4.26% 4.26% 4.26%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income 108.7 2,309
1,542 -812.8 716.3 210.4 848.1 -1,887 -2,056
Equity 8,133 8,698
7,984 6,801 8,365 9,142 8,884 6,200 8,989
Return on Equity -0.149%
22.67% -9.72% 7.83% 2.37% 13.68% -21% -16.88%
Common Dividends 693.4 1,292
678.4 77.84 1,653 807.6 76.35 269.1
Payout Ratio 121% 55.82%
-83.48% 10.87% 785.2% 95.61% -4.04% -13.09%
Shares Outstanding 811.6 929.3
931.7 925.6 741.3 741.3 740.9 741.3 741.3
Reference Market Price 12.6 16.5
16.5 8.78 8.63 11.54 20.83 12.42 5.56
EPS 0.042 2.49
1.65 -0.878 0.966 0.284 1.14 -2.55 -2.77
Dividend per Share 0.859 1.39
0.733 0.105 2.23 1.09 0.103 0.363
Dividend Growth Rate 258.5%
598.1% -95.29% 104.6% 958.3% -71.63% 57.14%
Dividend Yield 7.13% 8.42%
8.35% 1.22% 19.32% 5.23% 0.829% 6.53%
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us