|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 81.01 GBX | -0.65% |
|
+0.52% | +18.42% |
| Jul. 14 | UK's CityFibre secures $3 bln to invest in network, M&A | RE |
| Jul. 14 | Teleste Enters Broadband Technology Partnership with Vodafone JV | MT |
Company Valuation: Vodafone Group Plc
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 | 22,856 | - | - |
| Change | - | -9.21% | -30.76% | -18.66% | -2.56% | 5.05% | - | - |
| Enterprise Value (EV) 1 | 84,212 | 81,226 | 60,827 | 55,572 | 44,155 | 48,569 | 47,626 | 47,242 |
| Change | - | -3.55% | -25.11% | -8.64% | -20.54% | 10% | -1.94% | -0.81% |
| P/E ratio | 407x | 20.6x | 2.39x | 19.6x | -5.47x | 12.5x | 10.8x | 10.7x |
| PBR | 0.82x | 0.78x | 0.44x | 0.37x | 0.43x | 0.42x | 0.44x | 0.52x |
| PEG | - | 0x | 0x | -0.2x | 0x | -0x | 0.7x | 7.72x |
| Capitalization / Revenue | 1x | 0.87x | 0.6x | 0.61x | 0.58x | 0.59x | 0.57x | 0.56x |
| EV / Revenue | 1.92x | 1.78x | 1.33x | 1.51x | 1.18x | 1.25x | 1.19x | 1.16x |
| EV / EBITDA | 5.85x | 5.34x | 4.15x | 5.04x | 4.04x | 4.3x | 4.03x | 3.93x |
| EV / EBIT | 15.4x | 12.1x | 9.18x | 11.4x | 9.63x | 11.4x | 10.1x | 9.58x |
| EV / FCF | 16.8x | 14.9x | 12.6x | 5.43x | 17.3x | 20.6x | 19.6x | 19.9x |
| FCF Yield | 5.96% | 6.69% | 7.96% | 18.4% | 5.77% | 4.86% | 5.1% | 5.03% |
| Dividend per Share 2 | 0.09 | 0.09 | 0.09 | 0.09 | 0.045 | 0.0467 | 0.0476 | 0.0485 |
| Rate of return | 5.81% | 6.09% | 8.85% | 10.9% | 5.16% | 4.97% | 5.07% | 5.17% |
| EPS 2 | 0.0038 | 0.0717 | 0.4262 | 0.0421 | -0.1594 | 0.0753 | 0.0865 | 0.0877 |
| Distribution rate | 2,368% | 126% | 21.1% | 214% | -28.2% | 62% | 55% | 55.3% |
| Net sales 1 | 43,809 | 45,580 | 45,706 | 36,717 | 37,448 | 38,975 | 39,929 | 40,780 |
| EBITDA 1 | 14,386 | 15,208 | 14,665 | 11,019 | 10,932 | 11,308 | 11,814 | 12,016 |
| EBIT 1 | 5,463 | 6,690 | 6,624 | 4,861 | 4,584 | 4,260 | 4,695 | 4,931 |
| Net income 1 | 112 | 2,088 | 11,838 | 1,140 | -4,169 | 1,904 | 2,122 | 2,163 |
| Net Debt 1 | 40,543 | 41,578 | 33,375 | 33,242 | 22,397 | 25,712 | 24,770 | 24,386 |
| Reference price 2 | 1.5479 | 1.4773 | 1.0168 | 0.8246 | 0.8714 | 0.9386 | 0.9386 | 0.9386 |
| Nbr of stocks (in thousands) | 28,211,023 | 26,839,146 | 26,997,639 | 27,079,994 | 24,968,473 | 24,352,359 | - | - |
| Announcement Date | 5/18/21 | 5/17/22 | 5/16/23 | 5/14/24 | 5/20/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 12.46x | 1.25x | 4.3x | 4.97% | 26.7B | ||
| 21.33x | 3.87x | 9.99x | 1.58% | 259B | ||
| 12.1x | 2.49x | 6.73x | 4.09% | 195B | ||
| 12.56x | 2.13x | 6.97x | 3.3% | 65.18B | ||
| 11.64x | 0.53x | 2.09x | 5.52% | 35.7B | ||
| 20.71x | 4.69x | 8.81x | 4.35% | 26.38B | ||
| 19.23x | 3.69x | 8.35x | 6.13% | 21.26B | ||
| 13.3x | 1.92x | 5.11x | 5.43% | 15.03B | ||
| 31.48x | 4x | 7.61x | 1.78% | 11.81B | ||
| 22.01x | 1.86x | 9x | 4.36% | 11.12B | ||
| Average | 17.68x | 2.64x | 6.90x | 4.15% | 66.77B | |
| Weighted average by Cap. | 16.82x | 2.97x | 7.83x | 3.22% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- VOD Stock
- Valuation Vodafone Group Plc
Select your edition
All financial news and data tailored to specific country editions
