investorscraft@gmail.com

Intrinsic ValueVodafone Group Public Limited Company (0LQQ.L)

Previous Close£14.63
Intrinsic Value
Upside potential
Previous Close
£14.63

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Vodafone Group Public Limited Company is a leading global telecommunications provider, operating primarily in Europe and internationally. The company generates revenue through mobile and fixed-line services, including broadband, TV, and voice offerings, as well as convergence services like GigaKombi and Vodafone One. Its diversified portfolio extends to value-added services such as IoT solutions, cloud and security services, and M-Pesa, a prominent African payment platform. Vodafone serves approximately 323 million mobile customers, 28 million fixed broadband users, and 22 million TV subscribers, reinforcing its strong market presence. The company’s strategic partnerships, including its collaboration with Open Fiber, enhance its infrastructure capabilities and service reach. Vodafone competes in a highly regulated and capital-intensive industry, where scale and network quality are critical differentiators. Its focus on digital transformation and connectivity solutions positions it as a key player in the evolving telecom landscape, though it faces intense competition from both traditional operators and disruptive digital entrants.

Revenue Profitability And Efficiency

Vodafone reported revenue of $36.7 billion for FY 2024, with net income of $1.14 billion, reflecting a diluted EPS of $0.0444. The company generated robust operating cash flow of $16.56 billion, though capital expenditures of $4.22 billion highlight the significant ongoing investments required to maintain and upgrade its telecommunications infrastructure. These figures underscore Vodafone’s ability to monetize its extensive customer base while managing the high costs inherent in the telecom sector.

Earnings Power And Capital Efficiency

Vodafone’s earnings power is supported by its diversified revenue streams, including high-margin services like IoT and M-Pesa. However, the company’s capital efficiency is tempered by the substantial debt load of $58.51 billion, which reflects the capital-intensive nature of its operations. The strong operating cash flow provides a cushion for debt servicing and reinvestment, but sustained profitability will depend on effective cost management and revenue growth in competitive markets.

Balance Sheet And Financial Health

Vodafone’s balance sheet shows $6.18 billion in cash and equivalents against total debt of $58.51 billion, indicating a leveraged position common in the telecom industry. The high debt level necessitates careful liquidity management, though the company’s consistent operating cash flow generation supports its ability to meet obligations. Investors should monitor leverage ratios and refinancing risks, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

Vodafone’s growth is driven by its focus on digital services and strategic partnerships, though revenue growth remains modest in saturated markets. The company maintains a shareholder-friendly dividend policy, with a dividend per share of $0.69338, appealing to income-focused investors. Future growth may hinge on expanding high-margin segments like IoT and fintech, as well as operational efficiencies in core markets.

Valuation And Market Expectations

With a market capitalization of $25.46 billion and a beta of 0.458, Vodafone is viewed as a relatively stable investment within the volatile telecom sector. The stock’s valuation reflects expectations of steady cash flows and dividend reliability, though concerns about debt and competitive pressures may weigh on premium multiples. Market sentiment will likely hinge on execution in strategic initiatives and margin improvement.

Strategic Advantages And Outlook

Vodafone’s strategic advantages include its extensive infrastructure, diversified service portfolio, and strong brand recognition. The outlook depends on its ability to capitalize on digital transformation trends, such as IoT and mobile payments, while navigating regulatory and competitive challenges. Cost optimization and debt reduction will be critical to sustaining profitability and shareholder returns in the long term.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount