investorscraft@gmail.com

Intrinsic Value of VEON Ltd. (VEON)

Previous Close$53.83
Intrinsic Value
Upside potential
Previous Close
$53.83

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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