investorscraft@gmail.com

Intrinsic ValueVodafone Group Public Limited Company (VOD.SW)

Previous CloseCHF1.56
Intrinsic Value
Upside potential
Previous Close
CHF1.56

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 operates as a leading telecommunications provider across Europe and international markets, delivering mobile, fixed-line, and convergence services under brands like GigaKombi and Vodafone One. The company’s diversified revenue streams include IoT solutions, cloud services, and M-Pesa, a prominent African mobile payment platform. Vodafone’s strategic partnerships, such as with Open Fiber, enhance its infrastructure capabilities, reinforcing its competitive position in a highly regulated and capital-intensive industry. With over 323 million mobile customers and a strong foothold in broadband and TV markets, Vodafone leverages scale to drive network efficiency and customer retention. Its focus on digital transformation and 5G rollout positions it to capitalize on evolving connectivity demands, though it faces intense competition from regional incumbents and agile digital-native players.

Revenue Profitability And Efficiency

Vodafone reported revenue of CHF 36.7 billion for FY 2024, with net income of CHF 1.14 billion, reflecting modest profitability in a challenging macroeconomic environment. Operating cash flow stood at CHF 16.6 billion, underscoring robust cash generation, while capital expenditures of CHF 4.2 billion highlight ongoing investments in network upgrades and digital infrastructure. The company’s ability to convert revenue into cash remains a key strength.

Earnings Power And Capital Efficiency

Diluted EPS of CHF 0.042 indicates subdued earnings power, weighed down by high operational costs and debt servicing. However, Vodafone’s scalable infrastructure and recurring revenue from subscription services provide a stable base. Capital efficiency is tempered by the need for continuous investment in 5G and fiber expansion, critical for long-term competitiveness.

Balance Sheet And Financial Health

Vodafone’s balance sheet shows CHF 6.2 billion in cash against CHF 54.4 billion in total debt, signaling elevated leverage. While liquidity is adequate, the debt burden may constrain financial flexibility, particularly in a rising interest rate environment. Asset monetization and cost optimization efforts are likely key priorities to improve leverage metrics.

Growth Trends And Dividend Policy

Growth is driven by IoT, M-Pesa, and European convergence offerings, though macroeconomic headwinds persist. The dividend of CHF 0.087 per share reflects a commitment to shareholder returns, but sustainability depends on improving free cash flow. Strategic divestitures and partnerships could unlock value and fund growth initiatives.

Valuation And Market Expectations

With a market cap of CHF 21.1 billion and a beta of 0.49, Vodafone is viewed as a defensive play with moderate volatility. Investors likely await clearer signs of margin expansion and debt reduction to justify a higher valuation multiple in the near term.

Strategic Advantages And Outlook

Vodafone’s scale, brand equity, and diversification provide resilience, but execution risks around 5G monetization and cost management remain. The outlook hinges on successful portfolio optimization and leveraging high-growth segments like African fintech to offset mature-market saturation.

Sources

Company filings, 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