image
Vodafone Group Public Limited Company VOD
Communication Services - Telecommunications Services - NASDAQ - GB
Watchlist
$ 8.35
-1.76 %
$ 22.8 B
Market Cap
8.61
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one VOD stock under the worst case scenario is HIDDEN Compared to the current market price of 8.35 USD, Vodafone Group Public Limited Company is HIDDEN

VOD Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one VOD stock under the base case scenario is HIDDEN Compared to the current market price of 8.35 USD, Vodafone Group Public Limited Company is HIDDEN

VOD Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one VOD stock under the best case scenario is HIDDEN Compared to the current market price of 8.35 USD, Vodafone Group Public Limited Company is HIDDEN

VOD Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart VOD

image
1M -17%
6M -14.0%
1Y 8%
3Y -55.0%
5Y -10%
All
$10.0$10.0$9.8$9.8$9.6$9.6$9.4$9.4$9.2$9.2$9.0$9.0$8.8$8.8$8.6$8.6$8.4$8.4$8.2$8.2$8.0$8.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
36.7 B REVENUE
-19.67%
Growth Rates
1Year -19.67%
3Years -5.72%
5Years -3.41%
7Years -3.65%
10Years -2.31%
3.66 B OPERATING INCOME
-17.86%
Growth Rates
1Year -17.86%
3Years 2.36%
5Years 1.02%
7Years 2.33%
10Years 2.32%
1.14 B NET INCOME
-90.37%
Growth Rates
1Year -90.37%
3Years 168.34%
5Years 16.46%
7Years 11.78%
10Years -33.91%
16.6 B OPERATING CASH FLOW
-8.29%
Growth Rates
1Year -8.29%
3Years -1.29%
5Years 4.99%
7Years 2.19%
10Years 8.19%
-6.12 B INVESTING CASH FLOW
-1515.30%
Growth Rates
1Year -1515.30%
3Years 12.89%
5Years 7.86%
7Years 4.46%
10Years -1.54%
-15.9 B FINANCING CASH FLOW
-18.06%
Growth Rates
1Year -18.06%
3Years -1.43%
5Years -35.53%
7Years -8.26%
10Years 9.16%
18.3 B REVENUE
-16.69%
Growth Rates
1Year -19.67%
3Years -5.72%
5Years -3.41%
7Years -3.65%
10Years -2.31%
2.38 B OPERATING INCOME
43.93%
Growth Rates
1Year -17.86%
3Years 2.36%
5Years 1.02%
7Years 2.33%
10Years 2.32%
1.06 B NET INCOME
-28.40%
Growth Rates
1Year -90.37%
3Years 168.34%
5Years 16.46%
7Years 11.78%
10Years -33.91%
5.64 B OPERATING CASH FLOW
-48.75%
Growth Rates
1Year -8.29%
3Years -1.29%
5Years 4.99%
7Years 2.19%
10Years 8.19%
2.47 B INVESTING CASH FLOW
206.61%
Growth Rates
1Year -1515.30%
3Years 12.89%
5Years 7.86%
7Years 4.46%
10Years -1.54%
-7.33 B FINANCING CASH FLOW
22.62%
Growth Rates
1Year -18.06%
3Years -1.43%
5Years -35.53%
7Years -8.26%
10Years 9.16%
Balance Sheet Vodafone Group Public Limited Company
image
Current Assets 39.6 B
Cash & Short-Term Investments 10.5 B
Receivables 5.92 B
Other Current Assets 23.1 B
Non-Current Assets 105 B
Long-Term Investments 11 B
PP&E 28.5 B
Other Non-Current Assets 65.3 B
7.30 %4.10 %16.00 %7.65 %19.74 %45.20 %Total Assets$144.4b
Current Liabilities 30.2 B
Accounts Payable 5.61 B
Short-Term Debt 8.72 B
Other Current Liabilities 15.9 B
Non-Current Liabilities 53.2 B
Long-Term Debt 49.8 B
Other Non-Current Liabilities 3.36 B
6.73 %10.46 %19.04 %59.74 %4.03 %Total Liabilities$83.4b
EFFICIENCY
Earnings Waterfall Vodafone Group Public Limited Company
image
Revenue 36.7 B
Cost Of Revenue 24.5 B
Gross Profit 12.3 B
Operating Expenses 8.59 B
Operating Income 3.66 B
Other Expenses 2.52 B
Net Income 1.14 B
40b40b35b35b30b30b25b25b20b20b15b15b10b10b5b5b0037b(24b)12b(9b)4b(3b)1bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
33.39% GROSS MARGIN
33.39%
Averages
1Year 33.39%
3Years 32.94%
5Years 32.38%
7Years 31.78%
10Years 30.25%
9.98% OPERATING MARGIN
9.98%
Averages
1Year 9.98%
3Years 10.51%
5Years 9.48%
7Years 9.39%
10Years 8.03%
3.10% NET MARGIN
3.10%
Averages
1Year 3.10%
3Years 11.30%
5Years 6.40%
7Years 4.46%
10Years 3.04%
1.90% ROE
1.90%
Averages
1Year 1.90%
3Years 8.22%
5Years 4.65%
7Years 3.22%
10Years 2.21%
0.79% ROA
0.79%
Averages
1Year 0.79%
3Years 3.28%
5Years 1.87%
7Years 1.32%
10Years 0.95%
2.89% ROIC
2.89%
Averages
1Year 2.89%
3Years 3.41%
5Years 1.75%
7Years 2.70%
10Years 3.72%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Vodafone Group Public Limited Company
image
14b14b12b12b10b10b8b8b6b6b4b4b2b2b00(2b)(2b)201620162017201720182018201920192020202020212021202220222023202320242024
Net Income 1.14 B
Depreciation & Amortization 10.4 B
Capital Expenditures -6.86 B
Stock-Based Compensation 125 M
Change in Working Capital 114 M
Others 5.3 B
Free Cash Flow 9.7 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Vodafone Group Public Limited Company
image
VOD has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
4.90% DIVIDEND YIELD
0.242 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.800001.800001.600001.600001.400001.400001.200001.200001.000001.000000.800000.800000.600000.600000.400000.400000.200000.200000.000000.000001.1851.1341.12341.22370.4640.4870.54910.4720.48820.4690.5561.740.5041.640.56421.690.5451.770.4970.960.5321.020.51421.060.465750.940.4810.970.242310.7120152015201620162017201720182018201920192020202020212021202220222023202320242024
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 11
6. Ownership
Insider Ownership Vodafone Group Public Limited Company
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Vodafone Advances Cybersecurity for Businesses in Germany VOD opens a cybersecurity center in Germany to boost the cyber defense mechanism of small and mid-size businesses in the country. zacks.com - 2 weeks ago
Turkey Telecom (Fixed Telephony, Broadband, Mobile, Pay-TV) Operators Intelligence Report 2025, Competitive Analysis of Turkcell, Turk Telekom, Vodafone, Turksat, Digiturk, Dsmart - Forecast to 2029 Dublin, March 28, 2025 (GLOBE NEWSWIRE) -- The "Turkey Telecom Operators Country Intelligence Report" report has been added to ResearchAndMarkets.com's offering. The report provides an executive-level overview of the telecommunications market in Turkey today, with detailed forecasts of key indicators up to 2029. The report provides detailed analysis of the near-term opportunities, competitive dynamics, and evolution of demand by service type and technology/platform across the fixed telephony, broadband, mobile, and pay-TV markets as well as a review of key regulatory trends. Total telecom and pay-TV service revenue in Turkey, in terms of local currency, will grow at a CAGR of 16.8%, primarily driven by contribution from mobile data, fixed broadband, and pay-TV segments. However, in terms of US dollars, service revenue will decline at a 4% CAGR over 2024-2029, due to local currency depreciation against the US dollar. globenewswire.com - 3 weeks ago
India's Vodafone Idea explores partnership with Musk's Starlink Indian teleco firm Vodafone Idea is in exploratory talks with various satellite communication providers, including Elon Musk's Starlink, to expand its internet services, the company said on Wednesday. reuters.com - 1 month ago
Liberty Global eyes Vodafone's Dutch joint venture stake, Bloomberg News reports Liberty Global has approached Britain's Vodafone for a possible acquisition of its stake in the companies' Dutch joint venture VodafoneZiggo, Bloomberg News reported on Friday, citing people familiar with the matter. reuters.com - 1 month ago
Nokia selected to upscale Vodafone Idea's IP backhaul network for superior 4G and 5G experience Press ReleaseNokia selected to upscale Vodafone Idea's IP backhaul network for superior 4G and 5G experience Nokia's trusted performance in critical network infrastructure strengthens its partnership with Vodafone Idea to deliver robust IP backhaul expansion through high-performance IP/MPLS solutions. Nokia to deploy products from the 7750 SR and 7250 IXR series, upgrading Vodafone Idea's transport network to deliver superfast speeds and unparalleled customer experience across multiple telecom circles in India. globenewswire.com - 1 month ago
VOD Unveils Advanced Solutions for Emergency Services: Stock to Gain? Vodafone introduces mission-critical connectivity solutions to support emergency response services in Europe. zacks.com - 1 month ago
Why AST SpaceMobile Stock Popped, Then Dropped Monday AST SpaceMobile (ASTS 1.81%) stock opened dramatically higher on Monday morning, up 7.3% over the weekend after an early-morning press release announcing the company will form a new satellite communications business with European partner Vodafone (VOD 2.16%). fool.com - 1 month ago
Vodafone and AST SpaceMobile Sign Agreement to Create European Direct-To-Device Satellite Service Provider NEWBURY, England & MIDLAND, Texas--(BUSINESS WIRE)---- $ASTS #AST--Vodafone Group Plc (Vodafone) (LSE: VOD), a leading European and African telecommunications company, and AST SpaceMobile Inc. (“AST SpaceMobile”) (NASDAQ: ASTS), the company building the first and only space-based cellular broadband network accessible directly by everyday smartphones, designed for both commercial and government application, have signed an agreement to create a jointly-owned European satellite service business (“SatCo”) to serv. businesswire.com - 1 month ago
NOK, VOD & RingCentral to Unveil Future of Voice Calls at MWC 2025 Nokia, Vodafone & RingCentral are set to launch IVAS at MWC 2025, bringing 3D spatial audio for lifelike, immersive voice calls. zacks.com - 1 month ago
Vodafone valuation attractions should be ignored until German turnaround, says analyst Investors have three reasons why they "broadly dislike" the European telecoms industry, according to Citi's new sector analyst, and Vodafone Group PLC (LSE:VOD) is not going to change opinions until its German business starts to show evidence of a serious turnaround. The arguments investors have against European telcos are a lack of meaningful growth, companies generally seen as carrying too much debt; and "complexity in the investment case, given exposure to factors such as politics and regulation, as well as sometimes complicated corporate structures," said analyst Carl Murdock-Smith, who has taken over the beat for Citi. proactiveinvestors.co.uk - 2 months ago
Vodafone Q3 2025 Earnings Review: Strong Long-Term Play Vodafone released Q3 2025 earnings pre-market on Tuesday, February 4th with 5.2% service revenue growth and 2.2% EBITDAaL growth. Internal and external factors suggest the Germany market is at or near the bottom for Vodafone and industry trends will support growth in the next fiscal year. The dividend is safer than it appears given strong cash flow and the ability to pull back on deleveraging. seekingalpha.com - 2 months ago
Vodafone Group Public Limited Company (VOD) Q3 2025 Earnings Call Transcript Vodafone Group Public Limited Company (NASDAQ:VOD ) Q3 2025 Earnings Conference Call February 4, 2025 5:00 AM ET Company Participants Margherita Della Valle - Group CEO & Executive Director Luka Mucic - Group CFO & Executive Director Conference Call Participants Robert Grindle - Deutsche Numis Polo Tang - UBS James Ratzer - New Street Andrew Lee - Goldman Sachs Adam Fox-Rumley - HSBC Carl Murdock-Smith - Citigroup Akhil Dattani - JPMorgan David Wright - Bank of America Merrill Lynch Joshua Mills - BNP Paribas Exane Emmet Kelly - Morgan Stanley Margherita Della Valle Good morning, everyone, and thank you for joining us for our Q3 trading update. Before taking questions, a brief summary as usual. seekingalpha.com - 2 months ago
8. Profile Summary

Vodafone Group Public Limited Company VOD

image
COUNTRY GB
INDUSTRY Telecommunications Services
MARKET CAP $ 22.8 B
Dividend Yield 4.90%
Description Vodafone Group Public Limited Company engages in telecommunication services in Europe and internationally. The company offers mobile services that enable customers to call, text, and access data; fixed line services, including broadband, television (TV) offerings, and voice; and convergence services under the GigaKombi and Vodafone One names to customers. It also provides value added services, such as Internet of Things (IoT) comprising logistics and fleet management, smart metering, insurance, cloud, and security services; and automotive and health solutions. In addition, the company offers M-Pesa, an African payment platform, which provides money transfer, financial, and business and merchant payment services; and various services to operators through its partner market agreements. Vodafone Group Public Limited Company has a strategic partnership with Open Fiber. As of March 31, 2022, it had approximately 323 million mobile customers, 28 million fixed broadband customers, and 22 million TV customers. The company was incorporated in 1984 and is based in Newbury, the United Kingdom.
Contact Vodafone House, Newbury, RG14 2FN https://www.vodafone.com
IPO Date Nov. 2, 1988
Employees 93000
Officers Ms. Leanne Susan Wood Chief Human Resources Officer Mr. António Rui de Lacerda Carrapatoso Chief Executive Officer of Vodafone Portugal Operations Mr. Luka Mucic Group Chief Financial Officer & Executive Director Mr. Joakim Reiter Chief External & Corporate Affairs Officer Ms. Maaike Helena De Bie Group General Counsel & Company Secretary Matthew Johnson Investor Relations Director Mr. Rob Mukherjee Head of North West regional business Ms. Margherita Della Valle Group Chief Executive & Executive Director Mr. Scott Petty Chief Digital & Information Officer and Chief Technology Officer Stefanie Reichel Director of Legal & Compliance