Valuation Vodafone Group Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:17 22/01/2025 GMT			5-day change	1st Jan Change
68.20 ^GBX	-2.07%		-1.39%	-0.15%

01-22	JPMorgan raises Aviva, Jefferies cuts Amedeo	AN
01-21	VODAFONE : UBS remains Neutral	ZD

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	34,274	43,669	39,648	27,452	22,330	20,488	-	-
Change	-	27.41%	-9.21%	-30.76%	-18.66%	-8.25%	-	-
Enterprise Value (EV) ¹	76,442	84,212	81,226	60,827	55,572	43,327	44,454	43,417
Change	-	10.16%	-3.55%	-25.11%	-8.64%	-22.03%	2.6%	-2.33%
P/E ratio	-40.9x	407x	20.6x	2.39x	19.6x	11.1x	9.25x	8.19x
PBR	0.61x	0.82x	0.78x	0.44x	0.37x	0.36x	0.34x	0.35x
PEG	-	-4x	0x	0x	-0.2x	0.2x	0.5x	0.6x
Capitalization / Revenue	0.76x	1x	0.87x	0.6x	0.61x	0.55x	0.54x	0.53x
EV / Revenue	1.7x	1.92x	1.78x	1.33x	1.51x	1.16x	1.17x	1.12x
EV / EBITDA	5.14x	5.85x	5.34x	4.15x	5.04x	3.95x	3.92x	3.69x
EV / EBIT	16.8x	15.4x	12.1x	9.18x	11.4x	10.6x	9.95x	9.01x
EV / FCF	13.4x	16.8x	14.9x	12.6x	5.43x	19.2x	16.7x	16.2x
FCF Yield	7.46%	5.96%	6.69%	7.96%	18.4%	5.21%	5.99%	6.18%
Dividend per Share ²	0.09	0.09	0.09	0.09	0.09	0.0475	0.0469	0.0471
Rate of return	7.03%	5.81%	6.09%	8.85%	10.9%	5.89%	5.81%	5.85%
EPS ²	-0.0313	0.0038	0.0717	0.4262	0.0421	0.073	0.0872	0.0984
Distribution rate	-288%	2,368%	126%	21.1%	214%	65.1%	53.8%	47.9%
Net sales ¹	44,974	43,809	45,580	45,706	36,717	37,242	37,937	38,843
EBITDA ¹	14,881	14,386	15,208	14,665	11,019	10,975	11,326	11,762
EBIT ¹	4,555	5,463	6,690	6,624	4,861	4,084	4,466	4,820
Net income ¹	-920	112	2,088	11,838	1,140	1,875	2,227	2,328
Net Debt ¹	42,168	40,543	41,578	33,375	33,242	22,839	23,966	22,929
Reference price ²	1.2802	1.5479	1.4773	1.0168	0.8246	0.8064	0.8064	0.8064
Nbr of stocks (in thousands)	26,771,934	28,211,023	26,839,146	26,997,639	27,079,994	25,405,806	-	-
Announcement Date	12/05/20	18/05/21	17/05/22	16/05/23	14/05/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
VODAFONE GROUP PLC	11.3x	1.18x	4.01x	+5.76%	21.81B
T-MOBILE US, INC.	23.43x	4.07x	10.38x	+1.29%	255B
AT&T INC.	15.81x	2.35x	6.41x	+4.96%	161B
SOFTBANK GROUP CORP.	28.3x	3.87x	17.17x	+0.48%	85.74B
KDDI CORPORATION	14.05x	1.87x	6.03x	+3.02%	62.43B
CHINA UNICOM HONG KONG LIMITED	9.72x	0.37x	1.38x	+6.12%	27.55B
ADVANCED INFO SERVICE	25.06x	5.08x	9.83x	+3.51%	25.23B
TELENOR ASA	9.85x	3.36x	7.65x	+7.15%	16.21B
TRUE CORPORATION	484.73x	4.15x	8.81x	+0.13%	12.11B
VODACOM GROUP LIMITED	12.48x	1.67x	4.53x	+5.94%	10.97B
Average	63.47x	2.80x	7.62x	+3.83%	67.81B
Weighted average by Cap.	28.22x	3.17x	9.11x	+2.83%