investorscraft@gmail.com

Intrinsic ValueVodafone Group Public Limited Company (VOD)

Previous Close$11.85
Intrinsic Value
Upside potential
Previous Close
$11.85

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Vodafone Group Public Limited Company operates as a leading multinational telecommunications provider, delivering mobile and fixed-line services across Europe, Africa, and Asia. The company generates revenue primarily through subscription-based mobile and broadband services, enterprise solutions, and IoT connectivity, with a strong emphasis on digital transformation and 5G infrastructure. Vodafone’s diversified geographic footprint mitigates regional risks while positioning it as a key player in both mature and emerging telecom markets. The firm competes with established operators like Deutsche Telekom and Telefónica, leveraging its scale and brand recognition to maintain market share. Vodafone’s strategic focus includes network modernization, cost efficiency programs, and partnerships to enhance its technological edge. Its enterprise segment serves multinational corporations with integrated communication and cloud services, reinforcing its role as a B2B enabler. Despite regulatory pressures and competitive intensity, Vodafone retains a resilient position through operational diversification and recurring revenue streams.

Revenue Profitability And Efficiency

Vodafone reported revenue of €36.7 billion for FY 2024, with net income of €1.14 billion, reflecting a modest margin amid industry headwinds. Operating cash flow stood at €16.6 billion, underscoring robust cash generation capabilities. Capital expenditures of €4.2 billion highlight continued investment in network upgrades and spectrum, though free cash flow remains pressured by high infrastructure costs and competitive pricing dynamics.

Earnings Power And Capital Efficiency

Diluted EPS of €0.42 indicates subdued earnings power, weighed down by debt servicing costs and restructuring expenses. The company’s capital efficiency is constrained by high leverage, though its asset-light model in some markets helps optimize returns. Vodafone’s focus on cost-cutting and portfolio rationalization aims to improve ROCE, but execution risks persist in saturated markets.

Balance Sheet And Financial Health

Vodafone’s balance sheet shows €6.2 billion in cash against €54.4 billion in total debt, reflecting elevated leverage. The debt burden, partly from spectrum acquisitions and past M&A, limits financial flexibility. Liquidity is supported by strong operating cash flows, but deleveraging remains a priority to avoid credit rating downgrades and sustain dividend commitments.

Growth Trends And Dividend Policy

Organic growth is muted due to market saturation in Europe, offset partially by African mobile money growth. Vodafone’s dividend of €0.71 per share signals a high yield but raises sustainability concerns given free cash flow coverage. Strategic divestitures and partnerships may unlock value, though reinvestment needs in 5G could pressure near-term shareholder returns.

Valuation And Market Expectations

The stock trades at a discount to peers, reflecting skepticism over earnings recovery and debt reduction. Market expectations are tempered by structural challenges in telecom, though Vodafone’s asset sales and infrastructure-sharing deals could re-rate valuation if execution improves.

Strategic Advantages And Outlook

Vodafone’s scale, brand equity, and infrastructure assets provide competitive moats, but turnaround success hinges on cost discipline and 5G monetization. The outlook remains cautious, with macroeconomic and regulatory risks weighing on margins. Strategic partnerships and digital services expansion could drive long-term upside if operational targets are met.

Sources

Vodafone FY 2024 Annual Report, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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