investorscraft@gmail.com

Intrinsic ValueVodafone Group Public Limited Company (VOD.L)

Previous Close£107.40
Intrinsic Value
Upside potential
Previous Close
£107.40

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 is a leading global telecommunications provider, operating primarily in Europe and internationally with a diversified portfolio of mobile, fixed-line, and convergence services. The company generates revenue through subscription-based offerings, including mobile voice and data, broadband, and TV services, alongside value-added solutions such as IoT, cloud, and financial services via its M-Pesa platform in Africa. Vodafone’s strategic partnerships, like its collaboration with Open Fiber, enhance its infrastructure capabilities and market reach. The company serves over 323 million mobile customers and 28 million fixed broadband users, positioning it as a key player in the competitive telecom sector. Its focus on digital transformation and connectivity solutions underscores its role in enabling enterprise and consumer mobility across markets. Vodafone’s scale and diversified revenue streams provide resilience against regional economic fluctuations, though it faces intense competition from both traditional telecom rivals and digital-native disruptors.

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 capital-intensive industry. Operating cash flow stood at £16.6 billion, indicating strong cash generation, though capital expenditures of £4.2 billion highlight ongoing investments in network infrastructure and technology. The company’s diluted EPS of 4.44 pence underscores its ability to deliver shareholder returns despite margin pressures.

Earnings Power And Capital Efficiency

Vodafone’s earnings power is supported by its large customer base and recurring revenue streams, though high debt levels and competitive pricing weigh on margins. The company’s capital efficiency is challenged by substantial infrastructure costs, but its cash flow generation remains robust, enabling reinvestment in growth areas like IoT and digital payments.

Balance Sheet And Financial Health

Vodafone’s balance sheet shows £6.2 billion in cash and equivalents against £54.4 billion in total debt, reflecting significant leverage. While the debt load is manageable given its cash flow, it limits financial flexibility. The company’s liquidity position is adequate, but deleveraging remains a priority to improve long-term stability.

Growth Trends And Dividend Policy

Vodafone’s growth is driven by expansion in digital services and strategic market consolidation, though organic growth remains subdued. The company maintains a dividend policy, with a payout of 4 pence per share, signaling commitment to shareholder returns despite operational challenges. Future growth may hinge on successful execution of cost-saving initiatives and 5G adoption.

Valuation And Market Expectations

With a market cap of £19.1 billion and a beta of 0.46, Vodafone is viewed as a relatively stable but low-growth investment. The market expects gradual improvement in margins and cash flow, though skepticism persists around its ability to navigate structural industry shifts and debt reduction.

Strategic Advantages And Outlook

Vodafone’s scale, diversified offerings, and strategic partnerships provide competitive advantages, but execution risks remain. The outlook depends on effective cost management, debt reduction, and leveraging its IoT and fintech platforms. Success in these areas could reposition the company for sustainable growth in a rapidly evolving sector.

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