investorscraft@gmail.com

Intrinsic ValueAirtel Africa Plc (AAF.L)

Previous Close£319.20
Intrinsic Value
Upside potential
Previous Close
£319.20

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

Airtel Africa Plc operates as a leading telecommunications and mobile money services provider across Nigeria, East Africa, and Francophone Africa. The company’s core revenue streams stem from prepaid and postpaid wireless voice services, data communication (2G, 3G, and 4G), and mobile money solutions, including digital wallets, microloans, and international transfers. Its diversified portfolio also includes messaging, enterprise services, and infrastructure sharing, positioning it as a key player in Africa’s rapidly digitizing economy. Airtel Africa competes in a high-growth but competitive market, where its extensive network coverage and mobile money platform, Airtel Money, provide a strategic edge. The company benefits from rising smartphone penetration and financial inclusion trends, though regulatory and currency risks persist. Its subsidiary structure under Airtel Africa Mauritius Limited ensures operational agility, while its London listing enhances access to capital for expansion.

Revenue Profitability And Efficiency

Airtel Africa reported revenue of £5.0 billion for FY 2024, reflecting its scale in African telecom markets. However, net income stood at a loss of £165 million, with diluted EPS of -£0.044, likely due to high operational costs or one-time impairments. Operating cash flow remained robust at £2.26 billion, indicating strong underlying cash generation despite profitability challenges. Capital expenditures of £868 million suggest continued investment in network infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income raises concerns about near-term earnings sustainability, though its operating cash flow demonstrates resilience. High capital expenditures relative to revenue highlight the capital-intensive nature of telecom operations, but these investments are critical for long-term growth in underserved markets. Mobile money services could improve margins as adoption scales.

Balance Sheet And Financial Health

Airtel Africa holds £620 million in cash against £4.46 billion in total debt, indicating a leveraged balance sheet. The debt load may pressure liquidity, particularly in volatile African currencies. However, strong operating cash flow provides some cushion for debt servicing and reinvestment needs.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a dividend of £0.05 per share, signaling confidence in cash flow stability. Growth hinges on expanding mobile money penetration and data services, though macroeconomic and regulatory risks in key markets like Nigeria could dampen momentum.

Valuation And Market Expectations

With a market cap of £6.57 billion and a beta of 0.77, Airtel Africa is viewed as a relatively stable play in emerging-market telecoms. Investors likely anticipate recovery in profitability as mobile money gains traction and capex intensity moderates.

Strategic Advantages And Outlook

Airtel Africa’s dual focus on telecom and fintech positions it to capitalize on Africa’s digital transformation. Its scale and first-mover advantage in mobile money are key differentiators, but execution risks remain. Long-term success depends on navigating regulatory hurdles and currency volatility while maintaining network quality.

Sources

Company filings, London Stock Exchange disclosures

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