VEDAVAAG (VEDAVAAG) Fair Value & Analysis

IN · Market cap ₹533M

V VEDAVAAG VEDAVAAG · BSE

Price₹22.73

Fair Value₹40.46

Upside+78.0%

Quality54/100

Watch VEDAVAAG for free — get notified when fair value or trend changes. Watch for free

Evidence: High Range ₹27.49 – ₹55.43

Fair value as of: Jul 6, 2026

From 26 valuation models · updated today

Share price +15.9% over the past month.

Price vs Fair Value (12 months)

12‑month range ₹15.33 – ₹40.94 · fair‑value band ₹27.49 – ₹55.43 · the ₹22.73 price screens below the ₹40.46 fair value. As of Jul 6, 2026.

✦ Which stocks are undervalued right now? Check free Discover now →

Analysis

VEDAVAAG (VEDAVAAG) currently trades at ₹22.73, while our model-based Fair Value estimate is ₹40.46 — implying the stock looks roughly 78.0% undervalued today. We read business quality at 54/100 (solid quality). Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high) — always confirm before acting.

Over the trailing twelve months, VEDAVAAG generated revenue of ₹1.3B at a net margin of 4.1%. Revenue grew 70.5% year over year. It earns a return on equity of 3.5%. Net debt stands at ₹19.5M. Fundamentals as of Jul 6, 2026

Our scenario range runs from ₹27.49 (bear case) to ₹55.43 (bull case); at ₹22.73, the current price sits below that range. The share trades about 46% below its 52-week high and 51% above its 52-week low, currently below its 200-day average.

Key figures & financial health

Revenue (TTM) ₹1.3B

Revenue growth (YoY) +70.5%

Net margin 4.1%

Return on equity 3.5%

Free cash flow ₹27.0M FY2025

P/E ratio 10.2

More key figures

Operating margin 2.2%

EPS (TTM) ₹2.22

EPS growth (YoY) -56.4%

Net debt ₹19.5M FY2022

Figures from reported company fundamentals (EODHD) · as of Jul 6, 2026. TTM = trailing twelve months.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

VEDAVAAG reported revenue of ₹1.3B in FY2025 versus ₹955M in FY2021, a compound +7.7%/yr. Reported net income was ₹52.0M in FY2025, compounding −11.0%/yr from FY2021.

Revenue +7.7%/yr

FY21 ₹955M

FY22 ₹850M

FY23 ₹867M

FY24 ₹1.1B

FY25 ₹1.3B

Net income −11.0%/yr

FY21 ₹83.0M

FY22 ₹75.8M

FY23 ₹78.9M

FY24 ₹84.1M

FY25 ₹52.0M

Is VEDAVAAG fairly valued? → Check now

🧮 Run the numbers yourself — free valuation calculators

DCF Calculator Graham Number Peter Lynch Formula DDM Calculator Fama-French Model Intrinsic Value

📤 Share or link this analysis

𝕏 Post WhatsApp LinkedIn Reddit

🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog — it shows the current fair value and links back here (free, and welcome):

VEDAVAAG · Fair Value
₹40.46 +78%Fair Value
Calculator →

<a href="https://www.fairvalue-calculator.com/stock/VEDAVAAG" target="_blank" rel="noopener" style="display:inline-flex;align-items:center;gap:12px;box-sizing:border-box;font-family:system-ui,-apple-system,Segoe UI,Roboto,sans-serif;text-decoration:none;background:#0f1814;color:#eaf2ed;border:1px solid #2a3a30;border-radius:12px;padding:12px 16px;max-width:360px"><span style="line-height:1.35"><span style="font-size:12px;color:#9fb0a8">VEDAVAAG · Fair Value</span><br><b style="font-size:20px">₹40.46</b> <span style="color:#7BB290;font-weight:700;font-size:14px">+78%</span></span><span style="font-size:11px;color:#7BB290;font-weight:700;margin-left:auto;text-align:right;line-height:1.3">Fair&nbsp;Value<br>Calculator&nbsp;→</span></a>

Cite: Fair Value Calculator (2026). "VEDAVAAG Fair Value". https://www.fairvalue-calculator.com/stock/VEDAVAAG

Explore undervalued stocks

All undervalued stocks Technology Financial Services Healthcare Consumer Cyclical Consumer Defensive Communication Services Industrials Energy Basic Materials Real Estate Utilities Deeply Undervalued Stocks Undervalued Blue-Chip Stocks Undervalued Small-Cap Stocks

Frequently asked questions

Is VEDAVAAG (VEDAVAAG) undervalued?

As of Jul 6, 2026, our model estimates a fair value of ₹40.46 versus a price of ₹22.73 — about +78% (undervalued). Model-based estimate, not financial advice.

What is the fair value of VEDAVAAG?

Our model-based fair value for VEDAVAAG is ₹40.46 (as of Jul 6, 2026), built from audited fundamentals. The current price is ₹22.73.

What is the quality score of VEDAVAAG?

VEDAVAAG has a Quality Score of 54/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.

What is the revenue of VEDAVAAG (VEDAVAAG)?

VEDAVAAG reported trailing-twelve-month revenue of about ₹1.3B (latest available figure, as of Jul 6, 2026).

What is the net profit margin of VEDAVAAG?

The net profit margin of VEDAVAAG is about 4.1%, meaning it keeps roughly 4.1% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data — nothing guessed.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.