Valuation Vodafone Group Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:09 10/03/2026 GMT			5-day change	1st Jan Change
107.85 ^GBX	+0.94%		-2.66%	+9.07%

03-06	Stocks up, IMI announces buyback after "strong" 2025	AN
03-04	Allied Blenders and Distillers Limited Announces Director Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	43,669	39,648	27,452	22,330	21,758	28,815	-	-
Change	-	-9.21%	-30.76%	-18.66%	-2.56%	32.43%	-	-
Enterprise Value (EV) ¹	84,212	81,226	60,827	55,572	44,155	53,746	54,011	52,345
Change	-	-3.55%	-25.11%	-8.64%	-20.54%	21.72%	0.49%	-3.09%
P/E ratio	407x	20.6x	2.39x	19.6x	-5.47x	15.4x	13.7x	12.1x
PBR	0.82x	0.78x	0.44x	0.37x	0.43x	0.56x	0.61x	0.59x
PEG	-	0x	0x	-0.2x	0x	-0x	1.1x	0.9x
Capitalization / Revenue	1x	0.87x	0.6x	0.61x	0.58x	0.71x	0.67x	0.66x
EV / Revenue	1.92x	1.78x	1.33x	1.51x	1.18x	1.33x	1.26x	1.2x
EV / EBITDA	5.85x	5.34x	4.15x	5.04x	4.04x	4.68x	4.32x	4.07x
EV / EBIT	15.4x	12.1x	9.18x	11.4x	9.63x	13x	10.8x	9.37x
EV / FCF	16.8x	14.9x	12.6x	5.43x	17.3x	22.5x	20.6x	17.2x
FCF Yield	5.96%	6.69%	7.96%	18.4%	5.77%	4.45%	4.84%	5.8%
Dividend per Share ²	0.09	0.09	0.09	0.09	0.045	0.0484	0.0491	0.0496
Rate of return	5.81%	6.09%	8.85%	10.9%	5.16%	3.89%	3.94%	3.98%
EPS ²	0.0038	0.0717	0.4262	0.0421	-0.1594	0.0809	0.091	0.1026
Distribution rate	2,368%	126%	21.1%	214%	-28.2%	59.9%	54%	48.4%
Net sales ¹	43,809	45,580	45,706	36,717	37,448	40,556	42,935	43,706
EBITDA ¹	14,386	15,208	14,665	11,019	10,932	11,494	12,503	12,868
EBIT ¹	5,463	6,690	6,624	4,861	4,584	4,145	5,019	5,584
Net income ¹	112	2,088	11,838	1,140	-4,169	1,821	2,197	2,494
Net Debt ¹	40,543	41,578	33,375	33,242	22,397	24,932	25,197	23,530
Reference price ²	1.548	1.477	1.017	0.825	0.871	1.246	1.246	1.246
Nbr of stocks (in thousands)	28,211,023	26,839,146	26,997,639	27,079,994	24,968,473	23,123,616	-	-
Announcement Date	18/05/21	17/05/22	16/05/23	14/05/24	20/05/25	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VODAFONE GROUP PLC	15.25x	1.36x	4.78x	3.91%	33.1B
T-MOBILE US, INC.	20.52x	3.42x	8.67x	1.9%	240B
AT&T INC.	11.99x	2.6x	6.96x	4.03%	193B
SOFTBANK GROUP CORP.	7.06x	4.7x	25.16x	0.31%	128B
KDDI CORPORATION	13.86x	2.24x	7.28x	3.01%	64.52B
ADVANCED INFO SERVICE	20.52x	5.39x	9.85x	4.57%	33.12B
CHINA UNICOM (HONG KONG) LIMITED	9.49x	0.41x	1.64x	6.75%	30.01B
TELENOR ASA	20.17x	3.96x	8.82x	5.72%	24.02B
VODACOM GROUP LIMITED	14.59x	2.05x	5.47x	4.81%	17.79B
TRUE CORPORATION	18.69x	4.51x	7.5x	3.49%	14.05B
Average	15.21x	3.06x	8.61x	3.85%	77.66B
Weighted average by Cap.	14.81x	3.21x	10.36x	2.86%