image
Vodafone Group Public Limited Company VOD
Communication Services - Telecommunications Services - NASDAQ - GB
Watchlist
$ 8.9699
1.81 %
$ 22.5 B
Market Cap
9.75
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 2, 2025.

The intrinsic value of one VOD stock under the worst case scenario is HIDDEN Compared to the current market price of 8.97 USD, Vodafone Group Public Limited Company is HIDDEN

VOD Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Mar, 2, 2025.

The intrinsic value of one VOD stock under the base case scenario is HIDDEN Compared to the current market price of 8.97 USD, Vodafone Group Public Limited Company is HIDDEN

VOD Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Mar, 2, 2025.

The intrinsic value of one VOD stock under the best case scenario is HIDDEN Compared to the current market price of 8.97 USD, Vodafone Group Public Limited Company is HIDDEN

VOD Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart VOD

image
1M 5%
6M -5%
1Y 7.0%
3Y -43%
5Y -40%
All
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
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
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
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
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
Wall Street analysts predict an average 1-year price target for VOD of $9.5 , with forecasts ranging from a low of $9.5 to a high of $9.5 .
VOD Lowest Price Target Wall Street Target
9.5 USD 5.91%
VOD Average Price Target Wall Street Target
9.5 USD 5.91%
VOD Highest Price Target Wall Street Target
9.5 USD 5.91%
4. DIVIDEND ANALYSIS
4.90% DIVIDEND YIELD
0.242 USD DIVIDEND PER SHARE
5. COMPETITION

Telefônica Brasil S.A., together with its subsidiaries, provides mobile and fixed telecommunications services to residential and corporate customers in Brazil. Its fixed line services portfolio includes local, domestic long-distance, and international long-distance calls; and mobile portfolio comprises voice and broadband internet access through 3G, 4G, 4.5G, and 5G as well as mobile value-added services and wireless roaming services.

image
264 USD
VIV
Undervalued 3054.19%

Grupo Televisa, S.A.B. operates as a media company in the Spanish-speaking world. It operates in four segments: Cable, Sky, Content, and Other Businesses.

image
-53.5 USD
TV
Overvalued 2780.00%

América Móvil, S.A.B. de C.V. provides telecommunications services in Latin America and internationally. The company offers wireless and fixed voice services, including local, domestic, and international long-distance services; and network interconnection services.

image
674 USD
AMX
Undervalued 4578.69%

Telefónica, S.A., together with its subsidiaries, provides telecommunications services in Europe and Latin America. The company's mobile and related services and products comprise mobile voice, value added, mobile data and Internet, wholesale, corporate, roaming, fixed wireless, and trunking and paging services.

image
12.3 USD
TEF
Undervalued 176.82%

SK Telecom Co., Ltd. provides wireless telecommunication services in South Korea. The company operates through three segments: Cellular Services, Fixed-Line Telecommunications Services, and Other Businesses.

image
78.2 K USD
SKM
Undervalued 356607.25%

AT&T Inc. provides telecommunications, media, and technology services worldwide. Its Communications segment offers wireless voice and data communications services; and sells handsets, wireless data cards, wireless computing devices, and carrying cases and hands-free devices through its own company-owned stores, agents, and third-party retail stores.

image
25.5 USD
T
Overvalued 8.30%

T-Mobile US, Inc., together with its subsidiaries, provides mobile communications services in the United States, Puerto Rico, and the United States Virgin Islands.

image
97.8 USD
TMUS
Overvalued 64.27%

Comcast Corporation operates as a media and technology company worldwide. It operates through Cable Communications, Media, Studios, Theme Parks, and Sky segments.

image
39 USD
CMCSA
Undervalued 8.55%

Lumen Technologies, Inc., a facilities-based technology and communications company, provides various integrated products and services under the Lumen, Quantum Fiber, and CenturyLink brands to business and residential customers in the United States and internationally.

image
14.3 USD
LUMN
Undervalued 203.20%

Verizon Communications Inc., through its subsidiaries, offers communications, technology, information, and entertainment products and services to consumers, businesses, and governmental entities worldwide.

image
116 USD
VZ
Undervalued 164.73%

Charter Communications, Inc. operates as a broadband connectivity and cable operator company serving residential and commercial customers in the United States.

image
-155 USD
CHTR
Overvalued 142.35%
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
Date Value Insider Amount Avg Price
1 year ago
Jan 16, 2024
Bought 144 M USD
Vodafone Ventures Ltd
10 percent owner
+ 25000000
 5.75 USD
7. News
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 - 1 week 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 - 3 weeks 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 - 3 weeks ago
Vodafone shares off 6% as German woes mount Vodafone Group PLC (LSE:VOD) shares fell 6% in early trading on Tuesday after the telecommunications group reported a decline in German sales, which offset gains elsewhere. The company posted a 5% increase in revenue to €9.8 billion (£8.1 billion) for the third quarter, with growth in the UK, Turkey and Africa. proactiveinvestors.co.uk - 3 weeks ago
Vodafone posts stronger revenue as Three tie-up draws near Vodafone Group PLC has unveiled stronger revenue for the third quarter as the telecommunications firm edged closer to completing its £15 billion Three tie-up. Group revenue increased 5% to €9.8 billion (£8.1 billion), driven by growth in the UK, Turkey and Africa, Vodafone said on Tuesday. proactiveinvestors.co.uk - 3 weeks ago
Vodafone's performance in Germany worsens in third quarter European mobile group Vodafone reported another deterioration in Germany, its biggest market, in its third quarter, a weak point amid otherwise stronger trading in Britain, Turkey and Africa. reuters.com - 3 weeks ago
Vodafone, Diageo, Crest Nicholson, Entain tee up packed Tuesday Vodafone, Diageo, Crest Nicholson and Entain line up a busy day of reporting in London, before a string of updates from across the Atlantic. proactiveinvestors.co.uk - 4 weeks ago
Vodafone's Three takeover progress in focus after recent disposals Vodafone Group PLC's third quarter update next Tuesday, February 4 follows disposals as the telecommunications firm readies for its £15 billion merger with Three. Having received the greenlight for the takeover by the Competition and Markets Authority in December, Vodafone has since completed disposals of its Italian wing and stake in Indus Towers. proactiveinvestors.co.uk - 1 month ago
Vodafone makes world's first satellite video call using standard smartphone Vodafone said it had made the world's first video call via satellite using a standard smartphone from a remote location, and it plans to roll out the technology for its users across Europe later this year and in 2026. reuters.com - 1 month ago
Orange & Vodacom Team Up to Boost Rural Network Coverage in Congo ORANY and Vodacom launch Africa's first rural towerco partnership to bolster connectivity in underserved areas of the Democratic Republic of Congo. zacks.com - 1 month ago
BT and Vodafone see little benefit from latest price rises Shares in BT Group PLC (LSE:BT.A) and Vodafone Vodafone Group PLC (LSE:VOD) have yet to benefit much from the big price rises pushed through by the pair last week. Vodafone followed rival BT, seemingly the UK price leader,  and put mobile prices by about three times the current rate of inflation starting from 10 April. proactiveinvestors.co.uk - 1 month ago
Qatar Telecom Operators Country Intelligence Report 2025, with Competitive Review of Ooredoo Qatar, Vodafone Qatar, OSN and beIN Sports Arabia Dublin, Jan. 20, 2025 (GLOBE NEWSWIRE) -- The "Qatar Telecom Operators Country Intelligence Report" has been added to ResearchAndMarkets.com's offering. The report provides an executive-level overview of the telecommunications market in Qatar today, with detailed forecasts of key indicators up to 2029. Published annually, 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 Qatar will increase at a CAGR of 1.6% over the forecast period 2024-2029, with growth in mobile data, fixed broadband, pay-TV service revenues. Mobile data service revenue will grow at a five-year CAGR of 3.3%, driven by availability of low-cost data plans and promotional offers by telcos, more for more premium mobile plans to drive ARPUs and secure higher revenue margins. The Country Intelligence Report provides in-depth analysis of the following: globenewswire.com - 1 month ago
8. Profile Summary

Vodafone Group Public Limited Company VOD

image
COUNTRY GB
INDUSTRY Telecommunications Services
MARKET CAP $ 22.5 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. Margherita Della Valle Group Chief Executive & Executive Director Mr. Scott Petty Chief Digital & Information Officer and Chief Technology Officer Mr. Joakim Reiter Chief External & Corporate Affairs Officer Ms. Maaike Helena De Bie Group General Counsel & Company Secretary Ms. Leanne Susan Wood Chief Human Resources Officer Mr. Rob Mukherjee Head of North West regional business Stefanie Reichel Director of Legal & Compliance Mr. Luka Mucic Group Chief Financial Officer & Executive Director Matthew Johnson Investor Relations Director Mr. António Rui de Lacerda Carrapatoso Chief Executive Officer of Vodafone Portugal Operations