investorscraft@gmail.com

Intrinsic ValueTelefónica Deutschland Holding AG (O2D.DE)

Previous Close2.43
Intrinsic Value
Upside potential
Previous Close
2.43

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

Telefónica Deutschland Holding AG operates as a leading integrated telecommunications provider in Germany, delivering mobile and fixed-line services under brands such as O2, Blau, and Ortel Mobile. The company’s revenue model is anchored in subscription-based services, including mobile and broadband connectivity, IoT solutions, and digital products like O2 TV and cloud services. It serves both private and business customers through a multi-channel distribution network, including franchise partners, online platforms, and wholesale agreements. Positioned in the highly competitive German telecom market, Telefónica Deutschland leverages its extensive infrastructure—spanning VDSL, fiber, and 5G networks—to differentiate itself. The company holds a strong market share with approximately 45.7 million mobile accesses, reinforcing its role as a key challenger to incumbents like Deutsche Telekom and Vodafone. Its focus on digital transformation and partnerships, such as co-operations with retailers, enhances its value proposition. The firm’s subsidiary status under Telefonica Germany Holdings provides strategic backing, though it must navigate regulatory pressures and capital-intensive network expansions to sustain growth.

Revenue Profitability And Efficiency

Telefónica Deutschland reported revenue of €8.68 billion for the period, with net income of €336 million, reflecting a modest but stable profitability margin. Operating cash flow stood at €2.51 billion, underscoring robust cash generation capabilities. Capital expenditures of €1.16 billion highlight ongoing investments in network infrastructure, critical for maintaining competitiveness in Germany’s telecom sector. The company’s efficiency metrics are in line with industry peers, balancing growth investments with operational discipline.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.11 indicates moderate earnings power, constrained by high infrastructure costs and competitive pricing pressures. However, its ability to generate substantial operating cash flow relative to net income suggests effective capital management. Telefónica Deutschland’s focus on high-margin digital services and IoT could enhance future earnings scalability, though near-term profitability remains tied to network upgrade cycles.

Balance Sheet And Financial Health

Telefónica Deutschland’s balance sheet shows €402 million in cash against total debt of €4.25 billion, reflecting a leveraged but manageable position. The debt load is typical for capital-intensive telecom operators, supported by steady cash flows. Liquidity appears adequate, but the company must balance debt servicing with continued infrastructure investments to avoid strain on financial flexibility.

Growth Trends And Dividend Policy

Growth is driven by fiber and 5G expansion, with fixed-line and IoT segments offering incremental opportunities. The company paid a dividend of €0.18 per share, signaling confidence in cash flow stability. However, dividend sustainability depends on maintaining operational efficiency amid rising capex demands. Customer base stability and ARPU trends will be critical for long-term growth.

Valuation And Market Expectations

With a market cap of €7.23 billion and a beta of 0.86, Telefónica Deutschland is viewed as a relatively stable player in the telecom sector. Valuation multiples reflect expectations of moderate growth, with investors likely pricing in regulatory risks and competitive dynamics. The stock’s performance hinges on execution in network upgrades and digital service adoption.

Strategic Advantages And Outlook

Telefónica Deutschland benefits from its strong brand portfolio and infrastructure depth, though competition and regulatory hurdles pose challenges. Strategic priorities include 5G rollout and fiber expansion to capture higher-margin opportunities. The outlook remains cautiously optimistic, with success contingent on balancing investment discipline with market share gains in a saturated industry.

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