US · VOD
Vodafone Group Public Limited Company
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Newbury RG14 2FN
- Website
- vodafone.com
Price · as of 2025-03-31
$16.15
Market cap 37.64B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $21.90 | +35.6% |
| Intrinsic Value(DCF) | $6.84 | -57.65% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
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 |
|---|---|---|---|---|---|
| 2011 | $10.56 | $26.97 | $11.33 | $5.60 | $54.20 |
| 2012 | $11.33 | $24.45 | $11.35 | $0.00 | $0.00 |
| 2013 | $13.41 | $17.21 | $8.09 | $0.00 | $1.10 |
| 2014 | $16.32 | $87.99 | $9.27 | $14.50 | $64.40 |
| 2015 | $18.23 | $33.59 | $14.30 | $17.20 | $109.50 |
| 2016 | $16.11 | $18.11 | $17.87 | $0.00 | $3.20 |
| 2017 | $15.52 | $18.22 | $8.50 | $0.00 | $0.00 |
| 2018 | $14.54 | $23.91 | $11.47 | $1.70 | $11.20 |
| 2019 | $10.23 | $14.52 | $15.08 | $0.00 | $0.00 |
| 2020 | $11.52 | $28.93 | $16.00 | $0.00 | $0.00 |
| 2021 | $12.93 | $29.37 | $5.66 | $0.00 | $0.10 |
| 2022 | $11.90 | $23.20 | $14.48 | $0.00 | $0.00 |
| 2023 | $7.46 | $28.94 | $16.28 | $25.70 | $49.30 |
| 2024 | $7.95 | $20.92 | $1.51 | $1.80 | $2.80 |
| 2025 | $9.49 | $18.74 | $5.63 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Vodafone Group Public Limited Company's (VOD) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $21.90
- Current price
- $16.15
- AI upside
- +35.6%
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
$6.84
-57.65% upside
Graham-Dodd
—
— upside
Graham Formula
—
— 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 |
| VOD | Vodafone Group Public Lim… | $16.15 | 37.64B | +16% | -58% | — | — | -5.77 | 0.38 | 0.57 | 5.08 | — | 1.03 | 33.43% | -1.10% | -11.13% | -6.37% | -0.41% | -2.63% | 1.01 | -0.18 | 1.20 | 1.14 | 3.92 | -48095.00% | 199.00% | -1055.00% | 40.39% | 0.63 | 8.57% | 8.32% | -48.00% | 48.72% | -143.49 | 6.80 | 1.57 | -0.88 |
| BCE | BCE Inc. | $26.31 | 24.53B | +46% | +12% | -75% | +54% | 5.27 | 1.48 | 1.39 | 4.68 | 0.14 | -4.63 | 43.93% | 43.93% | 25.77% | 32.31% | 15.51% | 8.41% | 1.79 | 6.06 | 0.58 | 0.42 | 2.55 | 366667.00% | 16.00% | 2863.00% | 9.68% | 0.54 | 5.63% | 6.40% | 33.70% | 7.03% | 6.96 | 22.71 | 3.06 | 0.96 |
| CHT | Chunghwa Telecom Co., Ltd… | $43.24 | 33.54B | -38% | -55% | -43% | -58% | 26.65 | 2.67 | 4.37 | 12.15 | 638.18 | 3.16 | 36.83% | 20.56% | 16.39% | 10.06% | 10.51% | 7.23% | 0.07 | — | 1.48 | 0.82 | -0.12 | 418.00% | 330.00% | 5422.00% | 7.52% | 0.98 | 20.82% | 0.00% | 0.00% | 1.64% | 21.03 | 13.17 | 4.32 | 5.75 |
| CHTR | Charter Communications, I… | $234.63 | 30.36B | +6% | -50% | -64% | +19% | 5.46 | 1.96 | 0.57 | 6.04 | 153.89 | -0.39 | 46.32% | 24.33% | 9.10% | 36.45% | 9.21% | 3.79% | 6.05 | 2.64 | 0.39 | 0.31 | 4.56 | 355.00% | -56.00% | 3977.00% | 14.04% | 1.21 | 3.95% | 0.00% | 0.00% | 16.31% | 9.61 | 29.00 | 2.34 | 0.67 |
| FOXA | Fox Corporation | $56.34 | 25.1B | +44% | -41% | -40% | +109% | 12.31 | 2.36 | 1.73 | 7.88 | 21.64 | 5.27 | 33.11% | 19.81% | 13.88% | 20.22% | 16.90% | 10.15% | 0.62 | 8.01 | 2.91 | 2.70 | 0.55 | 5687.00% | 1660.00% | 10020.00% | 10.61% | 1.15 | 20.91% | 0.98% | 12.10% | 10.62% | 9.39 | 10.14 | 1.86 | 3.28 |
| NBIS | Nebius Group N.V. | $91.19 | 21.89B | +98% | -38% | -78% | +51% | 226.45 | 4.99 | 43.47 | -126.12 | — | 5.01 | 68.63% | -112.53% | 19.20% | 2.59% | -15.69% | 1.27% | 1.06 | -10.31 | 3.08 | 2.88 | -6.30 | -10482.00% | 35089.00% | 55490.00% | -15.98% | 0.25 | -110.26% | 0.00% | 0.00% | 0.00% | -40.66 | -6.58 | 45.75 | 2.33 |
| RCI | Rogers Communications Inc… | $39.93 | 21.57B | +50% | -5% | -23% | +201% | 4.47 | 1.27 | 1.42 | 5.16 | 1.50 | -1.25 | 23.11% | 23.11% | 31.75% | 39.74% | 7.17% | 8.54% | 1.92 | 2.24 | 0.61 | 0.49 | 3.07 | 29781.00% | 529.00% | 5584.00% | 7.63% | 0.39 | 3.71% | 3.39% | 15.20% | 8.30% | 15.16 | 32.35 | 3.50 | 0.62 |
| 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 |
| 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 |
| TU | TELUS Corporation | $13.74 | 21.45B | +30% | -52% | — | -63% | 26.10 | 1.84 | 1.42 | 8.36 | 349.75 | -1.94 | 33.76% | 11.52% | 5.43% | 7.09% | 3.43% | 1.89% | 1.99 | 1.55 | 0.86 | 0.71 | 4.17 | 746.00% | 182.00% | 6103.00% | 8.09% | 0.50 | 5.27% | 5.60% | 146.30% | 5.98% | 24.50 | 24.62 | 2.82 | 0.85 |
| 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 |
About Vodafone Group Public Limited Company
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.
- CEO
- António Rui de Lacerda Carrapatoso
- Employees
- 93K
- Beta
- 0.33
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.84 ÷ $16.15) − 1 = -57.65% (DCF, example).