investorscraft@gmail.com

Intrinsic ValueTelefónica Deutschland Holding AG (O2D.SW)

Previous CloseCHF2.97
Intrinsic Value
Upside potential
Previous Close
CHF2.97

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 like O2, Blau, and Ortel Mobile. The company’s revenue model hinges on subscription-based services, including mobile and broadband connectivity, IoT solutions, and digital products such as O2 TV and cloud services. It serves a broad customer base of approximately 45.7 million mobile and 2.3 million fixed-line users, leveraging a multi-channel distribution network of franchise partners, online platforms, and wholesale collaborations. Positioned in the highly competitive German telecom market, Telefónica Deutschland differentiates itself through network quality, digital innovation, and strategic partnerships. Its focus on fiber and VDSL expansion aligns with growing demand for high-speed connectivity, while its IoT and managed services cater to enterprise clients. The company benefits from its affiliation with Telefónica Group, enhancing its scale and technological capabilities. Despite pricing pressures and regulatory scrutiny, it maintains a resilient market share by balancing affordability with service diversification.

Revenue Profitability And Efficiency

In its latest fiscal year, Telefónica Deutschland reported revenue of €8.49 billion, with net income of €336 million, reflecting a margin of approximately 4%. Operating cash flow stood at €2.51 billion, underscoring robust cash generation, though capital expenditures of €1.16 billion indicate ongoing investments in network infrastructure and digital transformation. The company’s efficiency metrics are influenced by competitive pricing and regulatory costs, yet its scale mitigates profitability pressures.

Earnings Power And Capital Efficiency

Diluted EPS of €0.113 highlights modest earnings power, constrained by high operational leverage and market saturation. The company’s capital efficiency is balanced between reinvestment for growth (e.g., fiber rollout) and shareholder returns, with a dividend payout ratio signaling a commitment to income distribution. Operating cash flow coverage of capital expenditures suggests sustainable self-funding capacity.

Balance Sheet And Financial Health

Telefónica Deutschland’s balance sheet shows €402 million in cash against €4.25 billion in total debt, reflecting a leveraged but manageable position. The debt level is typical for capital-intensive telecom operators, with liquidity supported by strong operating cash flows. The company’s financial health is stable, though dependent on maintaining revenue stability amid competitive and regulatory headwinds.

Growth Trends And Dividend Policy

Growth is driven by fiber expansion and IoT adoption, though mobile market saturation limits upside. The dividend per share of €0.34855 aligns with a yield-focused strategy, targeting steady returns despite moderate earnings growth. Future trends may hinge on 5G monetization and cost optimization initiatives.

Valuation And Market Expectations

With a market cap of €8.83 billion and a beta of 0.864, the stock is viewed as a defensive play in the telecom sector. Valuation multiples reflect expectations of stable cash flows but limited hypergrowth, trading in line with sector peers. Investor sentiment balances yield appeal against regulatory and competitive risks.

Strategic Advantages And Outlook

Telefónica Deutschland’s strategic advantages include its strong brand portfolio, infrastructure scale, and Telefónica Group backing. The outlook is cautiously optimistic, with growth tied to digital service adoption and network upgrades. Challenges include pricing competition and regulatory constraints, but the company’s diversified offerings position it for resilient performance.

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