Vodafone Idea Shares Can Rally 143% in Bull Case, Says Jefferies as It Cuts Target Price to Rs 16

Global investment banking firm Jefferies has issued a polarized outlook on Vodafone Idea (NSE: IDEA), projecting a potential 143% bull-case rally from current trading levels, alongside a base-case target price cut to Rs 16 per share, as reported by The Economic Times.

The Bottom Line

• Target Adjustments: Jefferies lowered its base-case target price for Vodafone Idea (NSE: IDEA) from Rs 20 to Rs 16, while maintaining a 34% upside from current levels despite a recent 23% stock correction.
• Operating Leverage: Analysts estimate that every 10% tariff hike will trigger a 17% increase in cash EBITDA and a 38% expansion in market capitalization due to a 2.2x enterprise value-to-market cap ratio.
• Risk-Reward Profile: The telecom operator currently trades at 21x cash EV/EBITDA, which sits below its five-year average valuation multiple, establishing what the brokerage terms an attractive entry point.

Valuation Disparities and Market Projections

The global banking firm outlined sharply divergent scenarios for the telecom carrier. In its most optimistic bull-case projection, shares could soar 143% from current marks, while its bear case models a 25% decline. In the base-case assessment reported by The Economic Times, the target price moves down to Rs 16. Meanwhile, Business Today noted that the brokerage simultaneously lowered its target multiple to 20 times while keeping an overall ‘Buy’ rating intact.

Market sentiment remains heavily fractured among institutional watchers. Out of 22 analysts covering the company, 10 carry a ‘sell’ recommendation, eight rate the stock a ‘hold’, and only four maintain a ‘buy’ rating, AskFuzz reported. The equity traded 2% higher at ₹12.18 on Tuesday following the announcement, though it sits on a 5% gain year-to-date after sliding 10% over the preceding month.

Metric / Scenario	Projection / Multiple	Underlying Assumptions
Bull Case Target	+143% Upside	Maximum network expansion and aggressive tariff implementation.
Base Case Target	Rs 16 per share (34% upside)	11% revenue CAGR and 25% cash EBITDA CAGR over FY26-29E.
Bear Case Target	-25% Decline	Stagnant tariff adjustments and persistent subscriber erosion.
Valuation Multiple	21x Cash EV/EBITDA	Trades below its five-year historical average multiple.

Network Expansion and Subscriber Stabilization

Underpinning the brokerage’s upbeat stance are tangible improvements in subscriber retention metrics. Over the past three months, active mobile subscriber attrition, excluding M2M, has slowed considerably. The average monthly decline narrowed to 0.6 million from 1 million during the previous two-year window.

Photo: businesstoday.in

This operational stabilization correlates directly with infrastructure deployment. Broadband base stations expanded by 39% alongside a 14% growth in total network sites over a two-year span. Jefferies projects that total network sites will climb another 26% to reach 261,000 by fiscal year 2029. This footprint expansion is expected to drive gross subscriber additions and minimize churn by elevating overall network performance.

Operating Leverage and Tariff Sensitivity

The financial mechanics of the carrier heavily favor top-line pricing power. Analysts estimate that every 10% tariff increase yields a 17% expansion in cash EBITDA. Furthermore, because the enterprise value-to-market capitalization ratio sits at 2.2x, every incremental unit increase in enterprise value translates into a 2.2x multiplier for equity value.

Photo: askfuzz.ai

Consequently, a single 10% tariff hike can drive a 38% surge in total market capitalization. Across the FY26-29E window, revenue and cash EBITDA are projected to register CAGRs of 11% and 25% respectively. Assuming incremental cash EBITDA margins of 45% to 55% and cumulative tariff adjustments of up to 25% by fiscal 2029, cash EBITDA is modeled to land between Rs 147 billion and Rs 224 billion.

Disclaimer: The information provided in this article is for educational and informational purposes only and does not constitute financial advice.

More on Target Price: Wedbush Maintains $70 Cognizant Target Price After DyFlex Acquisition