V

VEON Ltd
AEX:VEON

Watchlist Manager
VEON Ltd
AEX:VEON
Watchlist
Price: 1.185 EUR 3.49% Market Closed
Market Cap: 2.2B EUR

Relative Value

The Relative Value of one VEON stock under the Base Case scenario is hidden EUR. Compared to the current market price of 1.185 EUR, VEON Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

VEON Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
67
Median 3Y
0.6
Median 5Y
0.4
Industry
1.5
Forward
0.7
vs History
11
vs Industry
55
Median 3Y
2.4
Median 5Y
2.2
Industry
17.1
Forward
7.4
vs History
vs Industry
74
Median 3Y
-3.2
Median 5Y
0.4
Industry
6.4
vs History
vs Industry
56
Median 3Y
-2
Median 5Y
-0.5
Industry
16.1
vs History
31
vs Industry
33
Median 3Y
2.2
Median 5Y
2.4
Industry
2.1
vs History
23
vs Industry
59
Median 3Y
1.2
Median 5Y
1.3
Industry
2.1
Forward
1.1
vs History
33
vs Industry
77
Median 3Y
1.3
Median 5Y
1.5
Industry
4.1
vs History
11
vs Industry
52
Median 3Y
4.6
Median 5Y
2.6
Industry
8.1
Forward
0.9
vs History
36
vs Industry
58
Median 3Y
4.7
Median 5Y
5.2
Industry
13.1
Forward
2.2
vs History
vs Industry
73
Median 3Y
-5.9
Median 5Y
1.2
Industry
8.6
vs History
vs Industry
57
Median 3Y
-5.5
Median 5Y
1.8
Industry
15.1
vs History
30
vs Industry
61
Median 3Y
0.7
Median 5Y
0.8
Industry
1.2

Multiples Across Competitors

VEON Competitors Multiples
VEON Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
VEON Ltd
AEX:VEON
2.1B EUR 0.8 4.3 5.3 5.4
ZA
MTN Group Ltd
JSE:MTN
287.5B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
257.4B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
224.3B USD 2.6 18.9 9.4 15.6
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.4 9.9 9.8 9.8
JP
SoftBank Group Corp
TSE:9984
26.8T JPY 3.6 15.5 24.2 53.3
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.9T INR 6.1 30.9 12 22
JP
KDDI Corp
TSE:9433
10.7T JPY 1.8 15.7 7 11.5
JP
SoftBank Corp
TSE:9434
10.4T JPY 1.5 19.1 8.5 15.2
MX
America Movil SAB de CV
BMV:AMXB
1.2T MXN 1.3 22.7 4.7 9.1
UK
Vodafone Group PLC
LSE:VOD
23.8B GBP 0.7 -6.1 174.3 620.7
P/S Multiple
Revenue Growth P/S to Growth
NL
V
VEON Ltd
AEX:VEON
Average P/S: 2.2
0.8
6%
0.1
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
15%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
9%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
2.6
7%
0.4
CN
China Mobile Ltd
SSE:600941
1.4
3%
0.5
JP
SoftBank Group Corp
TSE:9984
3.6
6%
0.6
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
6.1
16%
0.4
JP
KDDI Corp
TSE:9433
1.8
4%
0.4
JP
SoftBank Corp
TSE:9434
1.5
5%
0.3
MX
America Movil SAB de CV
BMV:AMXB
1.3
6%
0.2
UK
Vodafone Group PLC
LSE:VOD
0.7
5%
0.1
P/E Multiple
Earnings Growth PEG
NL
V
VEON Ltd
AEX:VEON
Average P/E: 17.1
4.3
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
19%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
18.9
15%
1.3
CN
China Mobile Ltd
SSE:600941
9.9
5%
2
JP
SoftBank Group Corp
TSE:9984
15.5
-16%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
30.9
17%
1.8
JP
KDDI Corp
TSE:9433
15.7
11%
1.4
JP
SoftBank Corp
TSE:9434
19.1
8%
2.4
MX
America Movil SAB de CV
BMV:AMXB
22.7
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
V
VEON Ltd
AEX:VEON
Average EV/EBITDA: 28.4
5.3
5%
1.1
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
23%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
9.4
10%
0.9
CN
China Mobile Ltd
SSE:600941
9.8
33%
0.3
JP
SoftBank Group Corp
TSE:9984
24.2
20%
1.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12
18%
0.7
JP
KDDI Corp
TSE:9433
7
4%
1.8
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.7
7%
0.7
UK
Vodafone Group PLC
LSE:VOD
174.3
-6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
V
VEON Ltd
AEX:VEON
Average EV/EBIT: 84.7
5.4
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
37%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
15%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
15.6
12%
1.3
CN
China Mobile Ltd
SSE:600941
9.8
6%
1.6
JP
SoftBank Group Corp
TSE:9984
53.3
18%
3
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
22
27%
0.8
JP
KDDI Corp
TSE:9433
11.5
N/A N/A
JP
SoftBank Corp
TSE:9434
15.2
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
9.1
9%
1
UK
Vodafone Group PLC
LSE:VOD
620.7
1%
620.7