Emkay Global said it arrived at a SOTP equity valuation of Rs 2.8 lakh crore for Vedanta, which implies 57 per cent upside on potential value unlocking following the demerger.
The domestic brokerage said the indicative timelines on backward integration in captive bauxite (9 mtpa potential), alumina (5mtpa) and coal (over 30mtpa) in FY26 could be transformative, if the demerger materialises.
For now the brokerage has reiterated its 'Buy' on the stock with a target price of Rs 600.
Emkay Global said it has raised its near-term commodity price forecasts, essentially marking-to-market for the increase in metal prices. It sees a healthy aluminium and zinc pricing backdrop in the medium term.
"Incorporating the Q2 results and marking-to-market for higher commodity prices results in modest upgrades to our estimates, to the tune of 1-4 per cent for FY25E-27E," it said.
The Anil Agarwal-led company on Friday reported a net profit of Rs 5,603 crore for the September quarter compared with a loss of Rs 915 crore in the same quarter last year. Revenue rose 10 per cent to Rs 37,171 crore against Rs 33,738 crore YoY.
Vedanta said the demerger process is on track and in its final stages, with shareholder and creditor meetings scheduled in the coming months.
Vedanta recently raised $1.4 billion through a $1 billion QIP and a $400 million Hindustan Zinc (HZL) offer for sale (OFS). At the same time, with the $1.2 billion VRL bond issuance and ongoing deleveraging, the Vedanta management said it has reduced the holding company's debt to $4.8 billion, the lowest level in a decade.
"This positions us well to generate lasting value for our stakeholders, both now and in the years to come,” it said.
Vedanta secured 60 per cent of its external alumina at LME-linked prices with long-term supply contracts, and is therefore partially insulated from the recent alumina price spike.
It commissioned train 1 of Lanjigarh alumina refinery expansion, with train 2 to be commissioned in Q3FY25, thus taking total capacity to 5mtpa.
The management pointed to a 4 mtpa alumina production run-rate in FY26.