US · VEON
VEON Ltd.
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Amsterdam 1082 MD
- Website
- veon.com
Price · as of 2024-12-31
$50.29
Market cap 3.87B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $118.25 | +135.14% |
| Intrinsic Value(DCF) | $75.60 | +50.33% |
| Graham-Dodd Method(GD) | $40.06 | -20.35% |
| Graham Formula(GF) | $93.63 | +86.18% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $196.60 | $487.62 | $1,827.48 | $83.41 | $1,048.37 |
| 2011 | $169.41 | $628.00 | $162,135.52 | $0.00 | $861.39 |
| 2012 | $189.08 | $363.11 | $28,927.94 | $86.53 | $507.22 |
| 2013 | $158.69 | $1,206.84 | $83.95 | $0.00 | $620.84 |
| 2014 | $93.78 | $139.79 | $0.00 | $0.00 | $62.84 |
| 2015 | $71.19 | $84.18 | $0.00 | $0.00 | $181.90 |
| 2016 | $72.13 | $103.09 | $41.51 | $171.17 | $28.65 |
| 2017 | $55.33 | $194.70 | $34.33 | $0.00 | $0.00 |
| 2018 | $50.77 | $180.45 | $24.41 | $0.00 | $36.28 |
| 2019 | $48.50 | $228.94 | $9.24 | $0.00 | $0.00 |
| 2020 | $47.00 | $108.31 | $0.00 | $0.00 | $230.47 |
| 2021 | $9.25 | $82.06 | $0.00 | $34.43 | $175.61 |
| 2022 | $16.16 | $128.45 | $0.00 | $0.00 | $0.00 |
| 2023 | $25.40 | $120.80 | $10.99 | $0.00 | $0.00 |
| 2024 | $44.91 | $118.25 | $133.77 | $40.06 | $93.63 |
AI valuation
Our deep-learning model estimates VEON Ltd.'s (VEON) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $118.25
- Current price
- $50.29
- AI upside
- +135.14%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$75.60
+50.33% upside
Graham-Dodd
$40.06
-20.35% upside
Graham Formula
$93.63
+86.18% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| VEON | VEON Ltd. | $50.29 | 3.87B | +135% | +50% | -20% | +86% | 7.66 | 2.89 | 0.79 | 3.95 | — | -7.74 | 87.14% | 27.72% | 10.36% | 42.41% | 20.68% | 5.11% | 4.27 | 2.24 | 0.80 | 0.72 | 2.04 | -11592.00% | 827.00% | -6690.00% | 16.45% | 0.32 | 14.09% | 0.00% | 0.00% | 8.08% | 5.25 | 11.14 | 1.46 | 0.51 |
| AMX | América Móvil, S.A.B. de … | $26.02 | 78.36B | +16% | -55% | -91% | -47% | 18.48 | 3.96 | 1.62 | 6.53 | 7.43 | 21.93 | 42.94% | 21.00% | 8.78% | 21.23% | 9.98% | 4.32% | 2.53 | 2.54 | 0.74 | 0.56 | 2.49 | 24865.00% | 182.00% | -442.00% | 8.40% | 0.46 | 10.44% | 2.17% | 40.00% | 2.95% | 12.48 | 19.22 | 2.62 | 1.81 |
| ATNI | ATN International, Inc. | $28.82 | 439.72M | +49% | -74% | -70% | — | -8.97 | 0.58 | 0.39 | 6.27 | -22.89 | 0.80 | 56.64% | -0.11% | -3.63% | -6.18% | -0.04% | -1.81% | 1.42 | -0.02 | 1.16 | 0.81 | 4.29 | 3920.00% | -435.00% | -13284.00% | 5.94% | 0.48 | 1.50% | 5.13% | -46.10% | 8.63% | -1141.33 | 53.47 | 1.24 | 0.91 |
| LBRDA | Liberty Broadband Corpora… | $54.58 | 7.84B | +402% | — | — | — | -2.90 | 1.36 | — | -3.01 | — | -0.08 | 0.00% | — | — | -34.55% | -0.25% | -20.97% | 0.31 | -0.33 | 0.10 | 0.06 | -0.54 | -40773.00% | -10000.00% | 12867.00% | -4.21% | -0.33 | -3.14% | 0.00% | 0.00% | 25.43% | -262.73 | -28.92 | — | 1.99 |
| LBTYA | Liberty Global plc | $12.74 | 4.27B | -30% | +188% | — | — | -0.65 | 0.47 | 0.95 | 11.78 | — | 0.95 | 26.45% | 0.67% | -146.32% | -64.22% | 0.17% | -29.55% | 1.04 | 0.07 | 1.08 | 0.89 | 7.54 | -56478.00% | 1236.00% | -11094.00% | -2.66% | 0.39 | -0.65% | 0.00% | 0.00% | 4.16% | 387.15 | -102.61 | 2.59 | 0.77 |
| LBTYK | Liberty Global plc | $12.30 | 4.12B | -28% | +197% | — | — | -0.63 | 0.46 | 0.92 | 11.65 | — | 0.92 | 26.45% | 0.67% | -146.32% | -64.22% | 0.17% | -29.55% | 1.04 | 0.07 | 1.08 | 0.89 | 7.54 | -56478.00% | 1236.00% | -11094.00% | -2.75% | 0.39 | -0.65% | 0.00% | 0.00% | 4.29% | 382.81 | -101.46 | 2.56 | 0.76 |
| LILAK | Liberty Latin America Ltd… | $7.94 | 1.58B | +360% | -60% | — | — | -2.85 | 2.84 | 0.36 | 6.64 | — | -0.38 | 57.66% | 16.20% | -13.76% | -66.12% | 6.64% | -4.43% | 16.60 | 1.10 | 1.14 | 0.47 | 5.67 | -838.00% | -33.00% | 4169.00% | 19.37% | 0.41 | 3.33% | 0.00% | 0.00% | 0.00% | 14.99 | 35.26 | 2.43 | 0.18 |
| PHI | PLDT Inc. | $23.93 | 5.17B | +158% | -48% | — | +16% | 7.03 | 2.60 | 1.38 | 7.29 | 33.09 | 5.89 | 72.98% | 49.91% | 14.90% | 38.70% | 19.87% | 6.93% | 2.91 | 7.02 | 0.34 | 0.23 | 3.80 | 2125.00% | 279.00% | 8342.00% | 4.48% | 0.43 | 3.24% | 6.91% | 48.60% | 6.91% | 5.77 | 46.48 | 2.88 | 1.11 |
| SHEN | Shenandoah Telecommunicat… | $13.63 | 748.26M | +41% | -45% | -43% | — | — | 0.87 | 2.13 | 11.67 | — | 1.05 | 26.86% | -6.17% | -11.01% | 0.00% | -1.26% | 0.00% | 0.71 | -0.87 | 0.90 | 0.73 | 5.04 | -12006.00% | 908.00% | 784.00% | -36.22% | 0.76 | -20.01% | 0.84% | — | 0.84% | -60.90 | -4.86 | 3.75 | 0.59 |
| TDS | Telephone and Data System… | $44.75 | 4.83B | -29% | -44% | -24% | -92% | 41.25 | 0.98 | 4.19 | 11.44 | — | 1.47 | -5.05% | -5.05% | -0.51% | 2.41% | -0.76% | 1.13% | 0.37 | -0.55 | 2.10 | 1.99 | 2.15 | -2235.00% | -7526.00% | -1901.00% | 3.80% | 1.34 | 2.40% | 1.70% | 70.30% | 73.25% | -102.11 | 32.44 | 5.15 | 1.18 |
| TEF | Telefónica, S.A. | $3.81 | 21.49B | +546% | -34% | — | — | -413.35 | 1.05 | 0.49 | 4.53 | — | -2.90 | 69.61% | 5.80% | -0.12% | -0.24% | 1.69% | -0.05% | 2.33 | 0.80 | 0.87 | 0.71 | 2.99 | -7180.00% | 163.00% | -517.00% | 25.69% | 0.43 | 9.18% | 8.49% | -3510.20% | 8.80% | 23.39 | 10.76 | 1.36 | 0.92 |
| TEO | Telecom Argentina S.A. | $11.68 | 5.03B | +40% | +14,036% | +6% | +1,486% | 6.34 | 1.21 | 1.58 | 3.19 | — | 42.00 | 73.29% | -3.54% | 24.47% | 20.37% | -1.23% | 9.04% | 0.57 | -571.01 | 0.39 | 0.34 | 0.95 | -28038.00% | 10094.00% | -4583.00% | 6.37% | 0.41 | 4.88% | 0.00% | 0.00% | 26.09% | -63.42 | 22.26 | 2.25 | 1.06 |
| TIMB | TIM S.A. | $27.48 | 13.13B | +54% | -58% | — | -24% | 15.87 | 2.85 | 2.57 | 8.23 | 78.82 | 7.21 | 53.93% | 25.03% | 16.20% | 17.12% | 15.18% | 7.61% | 1.19 | 3.24 | 0.89 | 0.71 | 2.58 | 2013.00% | 462.00% | 1436.00% | 13.00% | 0.88 | 21.44% | 7.83% | 124.30% | 8.93% | 13.68 | 10.24 | 3.42 | 2.31 |
| TKC | Turkcell Iletisim Hizmetl… | $6.74 | 5.87B | +59% | +2,928% | -20% | +491% | 11.17 | 1.40 | 1.58 | 4.79 | 12.74 | 2.52 | 24.69% | 21.07% | 14.11% | 12.94% | 11.40% | 6.71% | 0.56 | 3.07 | 1.25 | 1.18 | 0.58 | 8762.00% | 5560.00% | 15121.00% | 16.88% | 0.83 | 20.69% | 2.79% | 31.10% | 8.18% | 8.29 | 6.57 | 1.75 | 2.62 |
| TLK | Perusahaan Perseroan (Per… | $21.27 | 21.07B | +49% | -53% | — | -42% | 9.89 | 1.65 | 1.56 | 3.58 | — | 1.88 | 67.94% | 28.68% | 15.74% | 17.02% | 18.89% | 8.07% | 0.54 | 8.26 | 0.82 | 0.66 | 0.56 | -371.00% | 50.00% | 1839.00% | 13.65% | 0.80 | 17.88% | 7.56% | 74.80% | 7.56% | 6.41 | 8.63 | 1.84 | 2.50 |
| VIV | Telefônica Brasil S.A. | $16.91 | 27.02B | +10% | -60% | -73% | -48% | 23.29 | 2.05 | 2.41 | 6.78 | 196.77 | 6.79 | 40.43% | 15.23% | 10.35% | 8.74% | 8.58% | 4.78% | 0.45 | 3.62 | 1.00 | 0.83 | 0.98 | 1183.00% | 462.00% | 461.00% | 7.84% | 0.80 | 12.54% | 1.52% | 35.50% | 4.18% | 18.49 | 14.90 | 2.81 | 2.16 |
| WOW | WideOpenWest, Inc. | $5.20 | 445.66M | +350% | -65% | — | — | -6.32 | 1.78 | 0.59 | 6.34 | — | -21.99 | 59.30% | 1.03% | -9.32% | -25.18% | 0.39% | -3.88% | 4.98 | 0.07 | 0.61 | 0.40 | 4.62 | -7960.00% | -813.00% | -6106.00% | -14.02% | 0.89 | -4.34% | 0.00% | 0.00% | 0.40% | 211.04 | -26.33 | 2.17 | 0.51 |
About VEON Ltd.
VEON is a digital operator that provides converged connectivity and digital services to nearly 160 million customers. Operating across six countries that are home to more than 7% of the world’s population, VEON is transforming lives through technology-driven services that empower individuals and drive economic growth. VEON is listed on NASDAQ. For more information, visit: https://www.veon.com.
- CEO
- Muhterem Kaan Terzioglu
- Employees
- 18.03K
- Beta
- 1.59
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($75.60 ÷ $50.29) − 1 = +50.33% (DCF, example).