investorscraft@gmail.com

Intrinsic ValueDeutsche Telekom AG (DTE.DE)

Previous Close28.17
Intrinsic Value
Upside potential
Previous Close
28.17

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Deutsche Telekom AG is a leading integrated telecommunications provider operating across Germany, the United States, and Europe, with a diversified portfolio spanning fixed-network, mobile, broadband, and ICT services. The company's core revenue model is built on subscription-based services, including mobile and fixed-line telephony, broadband internet, and IPTV, complemented by hardware sales and enterprise solutions under its T-Systems brand. With 242 million mobile customers and 22 million broadband subscribers, Deutsche Telekom holds a dominant position in Europe, particularly in its home market of Germany, while its US segment, T-Mobile US, is a key growth driver following its merger with Sprint. The company differentiates itself through network quality, technological innovation, and strategic partnerships, such as its collaborations with VMware for 5G virtualization and Microsoft for cloud computing. Deutsche Telekom's scale and vertical integration allow it to compete effectively against both traditional telecom rivals and disruptive digital players, while its focus on infrastructure investment ensures long-term competitiveness in an increasingly data-driven economy.

Revenue Profitability And Efficiency

Deutsche Telekom reported EUR 115.1 billion in revenue for the period, demonstrating its position as one of Europe's largest telecom operators. The company generated EUR 11.2 billion in net income, with diluted EPS of EUR 2.27, reflecting stable profitability despite high infrastructure costs. Operating cash flow of EUR 39.9 billion indicates strong cash generation, though capital expenditures of EUR 11.2 billion highlight the capital-intensive nature of the industry.

Earnings Power And Capital Efficiency

The company's earnings power is supported by its diversified revenue streams and scale advantages, with particularly strong contributions from its US operations. While the telecom sector requires substantial ongoing investment, Deutsche Telekom's ability to generate significant operating cash flow relative to its capital expenditures suggests reasonable capital efficiency. The company's beta of 0.476 indicates lower volatility compared to the broader market, typical for established telecom providers.

Balance Sheet And Financial Health

Deutsche Telekom maintains a robust balance sheet with EUR 8.4 billion in cash and equivalents, though its total debt of EUR 145.1 billion reflects the leveraged nature of telecom operations. The company's financial health is supported by predictable cash flows from its subscription-based business model, though investors should monitor debt levels relative to operating cash flow generation.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth through network expansion and strategic acquisitions, particularly in the US market. Deutsche Telekom offers a dividend yield of approximately EUR 0.90 per share, appealing to income-focused investors, though the payout ratio remains moderate to allow for continued infrastructure investment and debt management.

Valuation And Market Expectations

With a market capitalization of approximately EUR 165 billion, Deutsche Telekom trades at valuation multiples typical for large-cap telecom operators. The market appears to price in steady growth from 5G deployment and broadband expansion, balanced against the sector's inherent capital intensity and regulatory challenges.

Strategic Advantages And Outlook

Deutsche Telekom's strategic advantages include its first-mover position in 5G deployment, pan-European scale, and strong US presence through T-Mobile. The outlook remains positive as digital transformation drives demand for connectivity, though the company must navigate regulatory pressures and technological disruption. Continued focus on network quality and cost efficiency should support long-term value creation.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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