investorscraft@gmail.com

Intrinsic ValueVodafone Group Public Limited Company (VODI.DE)

Previous Close1.24
Intrinsic Value
Upside potential
Previous Close
1.24

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 Plc is a leading multinational telecommunications company operating primarily in Europe and the AMAP (Africa, Middle East, and Asia Pacific) regions. The company provides a comprehensive suite of services, including mobile and fixed-line voice, data, and messaging solutions, catering to both consumer and enterprise markets. Its operations are segmented into Europe—spanning key markets like Germany, Italy, and the UK—and AMAP, which includes emerging economies such as India, South Africa, and Turkey. Vodafone’s revenue model is anchored in subscription-based services, infrastructure sharing, and digital solutions, with a growing emphasis on IoT and enterprise connectivity. The firm competes in a highly regulated and capital-intensive industry, where scale and network quality are critical differentiators. Despite facing stiff competition from local incumbents and disruptive players, Vodafone maintains a strong market position due to its extensive infrastructure, brand recognition, and strategic partnerships. Its focus on cost efficiency and digital transformation aims to bolster margins while navigating macroeconomic pressures in its core markets.

Revenue Profitability And Efficiency

Vodafone reported revenue of €36.7 billion for FY 2024, with net income of €1.14 billion, reflecting modest profitability in a competitive landscape. Operating cash flow stood at €16.6 billion, underscoring robust cash generation, though capital expenditures of €4.2 billion highlight the ongoing need for network investments. The company’s diluted EPS of €0.042 indicates subdued earnings power relative to its scale.

Earnings Power And Capital Efficiency

Vodafone’s earnings are constrained by high operational costs and regulatory pressures, particularly in Europe. The firm’s capital efficiency is weighed down by significant infrastructure investments, though its cash flow generation remains resilient. The AMAP segment offers growth potential, but margin expansion is limited by competitive and macroeconomic challenges in emerging markets.

Balance Sheet And Financial Health

Vodafone’s balance sheet carries €54.4 billion in total debt against €6.2 billion in cash, reflecting a leveraged position. While the debt load is substantial, the company’s strong operating cash flow provides some flexibility. Investors should monitor leverage ratios closely, especially as interest rates remain elevated.

Growth Trends And Dividend Policy

Organic growth remains muted in Vodafone’s mature European markets, while AMAP shows incremental potential. The company pays a dividend of €0.067 per share, signaling a commitment to shareholder returns, though sustainability depends on improving cash flow and debt management. Strategic divestitures and partnerships may unlock value in the medium term.

Valuation And Market Expectations

With a market cap of €22.7 billion and a beta of 0.46, Vodafone is viewed as a defensive play in telecoms. The stock’s valuation reflects skepticism around growth prospects, with investors prioritizing cash flow stability over expansion. Any rerating would require clearer signs of margin improvement or successful asset monetization.

Strategic Advantages And Outlook

Vodafone’s strengths lie in its extensive infrastructure, diversified geographic footprint, and enterprise solutions. However, the outlook is cautious due to regulatory hurdles, competitive pressures, and high leverage. Success hinges on executing cost-saving initiatives, 5G monetization, and strategic deals to streamline operations and reduce debt.

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