Valuation Vodafone Group Plc

Equities

Real-time Estimate Cboe Europe Other stock markets 03:08:27 2024-09-16 am EDT			5-day change	1st Jan Change
77.48 ^GBX	-0.15%		+1.49%	+13.19%

08:52am	VODAFONE : Goldman Sachs reiterates its Buy rating	ZD
08:44am	VODAFONE : Berenberg remains Neutral	ZD

Fiscal Period: Marzo	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	34,274	43,669	39,648	27,452	22,330	24,074	-	-
Change	-	27.41%	-9.21%	-30.76%	-18.66%	7.81%	-	-
Enterprise Value (EV) ¹	76,442	84,212	81,226	60,827	55,572	50,680	48,613	46,720
Change	-	10.16%	-3.55%	-25.11%	-8.64%	-8.8%	-4.08%	-3.89%
P/E ratio	-40.9x	407x	20.6x	2.39x	19.6x	11.7x	9.35x	8.46x
PBR	0.61x	0.82x	0.78x	0.44x	0.37x	0.39x	0.36x	0.37x
PEG	-	-4x	0x	0x	-0.2x	0.1x	0.4x	0.8x
Capitalization / Revenue	0.76x	1x	0.87x	0.6x	0.61x	0.64x	0.62x	0.61x
EV / Revenue	1.7x	1.92x	1.78x	1.33x	1.51x	1.36x	1.25x	1.19x
EV / EBITDA	5.14x	5.85x	5.34x	4.15x	5.04x	4.6x	4.13x	3.91x
EV / EBIT	16.8x	15.4x	12.1x	9.18x	11.4x	11.5x	9.9x	8.88x
EV / FCF	13.4x	16.8x	14.9x	12.6x	5.43x	20.7x	16.2x	14.8x
FCF Yield	7.46%	5.96%	6.69%	7.96%	18.4%	4.84%	6.16%	6.75%
Dividend per Share ²	0.09	0.09	0.09	0.09	0.09	0.0535	0.0492	0.055
Rate of return	7.03%	5.81%	6.09%	8.85%	10.9%	5.82%	5.35%	5.98%
EPS ²	-0.0313	0.0038	0.0717	0.4262	0.0421	0.0789	0.0984	0.1088
Distribution rate	-288%	2,368%	126%	21.1%	214%	67.8%	50.1%	50.6%
Net sales ¹	44,974	43,809	45,580	45,706	36,717	37,359	39,024	39,356
EBITDA ¹	14,881	14,386	15,208	14,665	11,019	11,027	11,764	11,944
EBIT ¹	4,555	5,463	6,690	6,624	4,861	4,424	4,908	5,261
Net income ¹	-920	112	2,088	11,838	1,140	1,975	2,316	2,533
Net Debt ¹	42,168	40,543	41,578	33,375	33,242	26,606	24,538	22,646
Reference price ²	1.2802	1.5479	1.4773	1.0168	0.8246	0.9199	0.9199	0.9199
Nbr of stocks (in thousands)	26,771,934	28,211,023	26,839,146	26,997,639	27,079,994	26,170,187	-	-
Announcement Date	5/12/20	5/18/21	5/17/22	5/16/23	5/14/24	-	-	-

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 (Y)	Capi. ($)
VODAFONE GROUP PLC	11.66x	1.36x	4.6x	+5.82%	26.69B
T-MOBILE US, INC.	21.92x	3.87x	9.89x	+1.31%	237B
AT&T INC.	10.74x	2.25x	6.19x	+5.17%	155B
SOFTBANK GROUP CORP.	34.54x	3.89x	14.12x	+0.52%	87.05B
KDDI CORPORATION	13.82x	1.94x	6.3x	+3.08%	70.4B
CHINA UNICOM HONG KONG LIMITED	8.41x	0.29x	1.11x	+6.99%	24.17B
ADVANCED INFO SERVICE	23.51x	4.77x	9.32x	+3.71%	23.27B
TELENOR ASA	9.73x	3.33x	7.66x	+7.10%	17.31B
VODACOM GROUP LIMITED	11.54x	1.72x	4.6x	+6.09%	12.22B
TAIWAN MOBILE CO., LTD.	27.46x	2.06x	10.11x	+3.74%	10.93B
Average	17.33x	2.55x	7.39x	+4.35%	66.39B
Weighted average by Cap.	18.83x	3.01x	8.49x	+3.05%