investorscraft@gmail.com

Intrinsic ValueTelefónica, S.A. (TNE5.DE)

Previous Close3.42
Intrinsic Value
Upside potential
Previous Close
3.42

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, S.A. operates as a leading telecommunications provider across Europe and Latin America, delivering a diversified portfolio of mobile, fixed-line, broadband, and digital services. The company generates revenue through consumer and enterprise segments, leveraging its infrastructure to offer connectivity, cloud solutions, IoT, and fintech services. Its core markets include Spain, Germany, Brazil, and the UK, where it competes with both incumbent operators and emerging digital players. Telefónica differentiates itself through integrated solutions, bundling connectivity with value-added services like telemedicine, streaming, and smart home platforms. The company’s Movistar brand is a key asset, reinforcing its market position in Hispanic regions. Telefónica’s wholesale division also serves other operators, enhancing revenue streams through network-sharing agreements and leased infrastructure. Regulatory pressures and high capital intensity characterize the industry, but Telefónica mitigates risks through geographic diversification and cost optimization. Its pivot toward fiber and 5G investments aims to capture long-term growth in high-speed data demand. While facing competition from low-cost MVNOs and OTT providers, Telefónica maintains scale advantages and a strong foothold in Latin America, where telecom penetration remains below saturation levels.

Revenue Profitability And Efficiency

Telefónica reported €41.3 billion in revenue for the period, reflecting stable demand for connectivity services despite macroeconomic headwinds. Net income stood at -€49 million, impacted by restructuring costs and forex volatility in Latin America. Operating cash flow of €10.99 billion underscores robust underlying profitability, though capital expenditures of €5.79 billion highlight the sector’s high reinvestment needs. The company’s focus on cost efficiency and digital transformation aims to improve margins over time.

Earnings Power And Capital Efficiency

Diluted EPS of -€0.0561 indicates near-term earnings pressure, but strong operating cash flow generation supports debt servicing and dividends. Telefónica’s capital allocation prioritizes network modernization, with 5G and fiber expansion driving future revenue growth. The company’s asset-light strategy in some markets, such as tower sales, enhances capital efficiency while maintaining service coverage.

Balance Sheet And Financial Health

Telefónica’s balance sheet shows €8.06 billion in cash against €45.02 billion in total debt, reflecting leveraged positioning common in the telecom sector. Debt reduction remains a priority, with asset monetization and cash flow discipline key to improving leverage ratios. Liquidity is adequate, supported by undrawn credit facilities and staggered debt maturities.

Growth Trends And Dividend Policy

Growth is driven by fiber and 5G adoption, particularly in Brazil and Germany, while legacy voice services decline. The company paid a dividend of €0.15 per share, signaling commitment to shareholder returns despite earnings volatility. Dividend sustainability hinges on successful deleveraging and stable cash flow generation in core markets.

Valuation And Market Expectations

With a market cap of €26 billion and a beta of 0.55, Telefónica trades at a discount to peers, reflecting investor concerns over debt and regulatory risks. The stock’s low volatility suggests it is perceived as a defensive play, with dividends and infrastructure assets providing downside support.

Strategic Advantages And Outlook

Telefónica’s scale, diversification, and investments in next-gen networks position it to benefit from digitalization trends. Challenges include intense competition and regulatory scrutiny, but strategic partnerships (e.g., Virgin Media O2 joint venture) and cost initiatives provide levers for improvement. The outlook remains cautiously optimistic, with Latin America’s growth potential offsetting European saturation.

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