Previous Close | $53.83 |
Intrinsic Value | $729.80 |
Upside potential | +1,256% |
Data is not available at this time.
VEON Ltd. operates as a global telecommunications and digital services provider, primarily serving emerging markets in Europe and Asia. The company generates revenue through mobile and fixed-line services, broadband, digital payments, and value-added offerings like streaming and cloud solutions. VEON’s diversified portfolio targets high-growth regions with underpenetrated digital infrastructure, positioning it as a connectivity leader in markets such as Russia, Pakistan, and Ukraine. Its hybrid model combines traditional telecom with fintech and digital content, enhancing customer stickiness and ARPU. VEON leverages local partnerships and infrastructure investments to maintain competitive advantages in fragmented markets, where regulatory dynamics and currency risks require agile execution. The company’s focus on 4G/5G expansion and digital ecosystems supports its long-term strategy to transition from a pure-play telecom operator to an integrated digital services platform.
VEON reported FY2024 revenue of $4.0 billion, with net income of $415 million, reflecting a 10.4% net margin. Operating cash flow stood at $1.15 billion, underscoring strong cash conversion. Capital expenditures of $627 million indicate disciplined investment in network upgrades and digital initiatives. The absence of debt and $1.69 billion in cash reserves suggest robust liquidity, though regional volatility may impact future cash flows.
Diluted EPS of $143.75 highlights VEON’s earnings scalability in core markets. The company’s capital-light digital services and high-margin fintech segments contribute to ROIC expansion. Zero debt and ample cash reserves provide flexibility for reinvestment or M&A, though geopolitical risks in key markets could pressure capital allocation decisions.
VEON’s balance sheet is notably debt-free, with $1.69 billion in cash and equivalents ensuring operational resilience. The lack of leverage mitigates interest rate risks, but reliance on emerging-market cash flows exposes the company to currency depreciation and regulatory changes. Working capital efficiency is evident from operating cash flow covering capex by 1.8x.
Growth is driven by digital adoption in emerging markets, though macroeconomic headwinds may temper near-term upside. VEON does not currently pay dividends, opting to reinvest in network expansion and digital transformation. Future capital returns will likely hinge on stabilizing regional earnings and reducing geopolitical overhangs.
The market appears to price VEON at a discount to global peers, reflecting emerging-market risks and geopolitical uncertainties. However, its debt-free status and cash-generative operations could support re-rating if digital monetization accelerates. Investors likely await clearer visibility on sustained EBITDA margins and FX stability.
VEON’s dual focus on telecom infrastructure and digital services provides a hedge against market saturation. Strategic advantages include localized content partnerships and early-mover positioning in fintech. Near-term challenges include navigating regulatory shifts in Russia and Ukraine, but long-term upside lies in scaling high-ARPU digital offerings. Execution on 5G rollouts and cost optimization will be critical to maintaining competitiveness.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |