investorscraft@gmail.com

Intrinsic ValueDeutsche Telekom AG (DTEA.DE)

Previous Close16.50
Intrinsic Value
Upside potential
Previous Close
16.50

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. The company’s diversified revenue streams include fixed-network and broadband services, mobile communications, internet-based TV, and ICT solutions under the T-Systems brand. With 242 million mobile customers and 22 million broadband subscribers, Deutsche Telekom holds a dominant position in Europe’s telecom sector, leveraging its extensive infrastructure and strategic partnerships with tech giants like Microsoft and VMware. The company’s focus on next-generation networks, including 5G and cloud-based solutions, reinforces its competitive edge in a rapidly evolving industry. Its B2B segment, T-Systems, caters to multinational corporations with tailored IT and cloud services, further diversifying its revenue base. Deutsche Telekom’s scale, technological investments, and customer reach position it as a resilient player in both consumer and enterprise markets.

Revenue Profitability And Efficiency

Deutsche Telekom reported revenue of €118.4 billion in FY 2024, with net income of €11.2 billion, reflecting steady profitability. Operating cash flow stood at €39.9 billion, underscoring strong cash generation capabilities. Capital expenditures of €11.2 billion highlight ongoing investments in network infrastructure and technological upgrades, critical for maintaining market leadership. The company’s ability to convert revenue into cash flow demonstrates operational efficiency despite high capex demands.

Earnings Power And Capital Efficiency

With diluted EPS of €2.27, Deutsche Telekom exhibits solid earnings power, supported by its diversified operations and scale. The company’s capital efficiency is evident in its ability to fund expansive network deployments while maintaining profitability. Strategic partnerships and cost optimization initiatives further enhance returns on invested capital, particularly in high-growth areas like 5G and cloud services.

Balance Sheet And Financial Health

Deutsche Telekom’s balance sheet shows €8.5 billion in cash and equivalents against total debt of €152.4 billion, reflecting a leveraged but manageable structure. The debt load is typical for capital-intensive telecom operators, with cash flow generation providing adequate coverage. The company’s liquidity position remains stable, supported by robust operating cash flows and access to capital markets.

Growth Trends And Dividend Policy

Growth is driven by expansion in 5G adoption, broadband penetration, and enterprise cloud solutions. The company has not paid dividends recently, opting to reinvest in infrastructure and strategic initiatives. This aligns with its focus on long-term value creation through technological leadership and market expansion, particularly in the U.S. and European markets.

Valuation And Market Expectations

With a market cap of €78.3 billion and a beta of 0.57, Deutsche Telekom is viewed as a relatively stable investment within the telecom sector. The market likely prices in its growth potential in 5G and digital transformation services, balanced against sector-wide challenges like regulatory pressures and competition.

Strategic Advantages And Outlook

Deutsche Telekom’s strategic advantages include its extensive network infrastructure, strong brand, and partnerships with leading tech firms. The outlook remains positive, with growth expected in high-margin segments like cloud and IoT. However, execution risks in 5G rollouts and competitive pressures in core markets warrant monitoring.

Sources

Company filings, Bloomberg

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