Valuation Vodafone Group Plc

Equities

Real-time Estimate Cboe Europe Other stock markets 11:06:05 08/12/2025 GMT			5-day change	1st Jan Change
95.20 ^GBX	+1.36%		+2.96%	+39.23%

10:43am	VODAFONE : Upgraded to Buy by Barclays	ZD
10:04am	AlphaValue/Baader Europe Adjusts Vodafone Rating, Price Target After 'Reassuring' Fiscal H1 Results	MT

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	25,544	-	-
Change	-	-9.21%	-30.76%	-18.66%	-2.56%	17.4%	-	-
Enterprise Value (EV) ¹	84,212	81,226	60,827	55,572	44,155	51,518	50,622	49,653
Change	-	-3.55%	-25.11%	-8.64%	-20.54%	16.67%	-1.74%	-1.91%
P/E ratio	407x	20.6x	2.39x	19.6x	-5.47x	14.7x	12.6x	11.8x
PBR	0.82x	0.78x	0.44x	0.37x	0.43x	0.49x	0.52x	0.51x
PEG	-	0x	0x	-0.2x	0x	-0x	0.8x	1.91x
Capitalization / Revenue	1x	0.87x	0.6x	0.61x	0.58x	0.63x	0.62x	0.61x
EV / Revenue	1.92x	1.78x	1.33x	1.51x	1.18x	1.27x	1.23x	1.19x
EV / EBITDA	5.85x	5.34x	4.15x	5.04x	4.04x	4.49x	4.24x	4.06x
EV / EBIT	15.4x	12.1x	9.18x	11.4x	9.63x	12.3x	11x	9.99x
EV / FCF	16.8x	14.9x	12.6x	5.43x	17.3x	24.6x	21.3x	18.8x
FCF Yield	5.96%	6.69%	7.96%	18.4%	5.77%	4.06%	4.69%	5.33%
Dividend per Share ²	0.09	0.09	0.09	0.09	0.045	0.0475	0.0476	0.0489
Rate of return	5.81%	6.09%	8.85%	10.9%	5.16%	4.41%	4.42%	4.55%
EPS ²	0.0038	0.0717	0.4262	0.0421	-0.1594	0.0734	0.0856	0.091
Distribution rate	2,368%	126%	21.1%	214%	-28.2%	64.7%	55.6%	53.8%
Net sales ¹	43,809	45,580	45,706	36,717	37,448	40,607	41,212	41,722
EBITDA ¹	14,386	15,208	14,665	11,019	10,932	11,474	11,925	12,241
EBIT ¹	5,463	6,690	6,624	4,861	4,584	4,172	4,606	4,969
Net income ¹	112	2,088	11,838	1,140	-4,169	1,642	1,999	2,140
Net Debt ¹	40,543	41,578	33,375	33,242	22,397	25,974	25,078	24,109
Reference price ²	1.548	1.477	1.017	0.825	0.871	1.076	1.076	1.076
Nbr of stocks (in thousands)	28,211,023	26,839,146	26,997,639	27,079,994	24,968,473	23,747,335	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VODAFONE GROUP PLC	14.66x	1.27x	4.49x	4.41%	29.72B
T-MOBILE US, INC.	20.68x	3.59x	9.34x	1.72%	234B
AT&T INC.	8.69x	2.36x	6.38x	4.39%	179B
SOFTBANK GROUP CORP.	31.5x	5.43x	25.06x	0.23%	172B
KDDI CORPORATION	13.88x	2.24x	7.28x	3.01%	65.53B
CHINA UNICOM (HONG KONG) LIMITED	11.25x	0.49x	1.96x	5.73%	34.94B
ADVANCED INFO SERVICE	20.72x	4.92x	9.16x	4.42%	28.54B
TELENOR ASA	17.22x	3.52x	7.82x	6.66%	19.6B
VODACOM GROUP LIMITED	13.11x	1.86x	4.91x	5.44%	15.26B
Average	16.86x	2.85x	8.49x	4%	86.54B
Weighted average by Cap.	18.85x	3.38x	11.30x	2.69%