Vodafone Group PLC
F:VODI

Watchlist Manager
Vodafone Group PLC Logo
Vodafone Group PLC
F:VODI
Watchlist
Price: 1.142 EUR 0.66% Market Closed
Market Cap: 30.4B EUR

Relative Value

The Relative Value of one VODI stock under the Base Case scenario is hidden EUR. Compared to the current market price of 1.142 EUR, Vodafone Group PLC 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.

VODI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
71
Median 3Y
0.6
Median 5Y
0.7
Industry
1.5
Forward
0
vs History
vs Industry
50
Median 3Y
2.2
Median 5Y
8.4
Industry
16.8
Forward
1.4
vs History
34
vs Industry
70
Median 3Y
1.4
Median 5Y
1.7
Industry
6.6
vs History
vs Industry
5
Median 3Y
-3.5
Median 5Y
5
Industry
15.6
vs History
39
vs Industry
81
Median 3Y
0.4
Median 5Y
0.5
Industry
2.1
vs History
93
vs Industry
2
Median 3Y
89.2
Median 5Y
98.5
Industry
2.1
Forward
0.7
vs History
88
vs Industry
1
Median 3Y
223.8
Median 5Y
287.4
Industry
4
vs History
93
vs Industry
1
Median 3Y
230.3
Median 5Y
230.3
Industry
8.1
Forward
2.4
vs History
84
vs Industry
0
Median 3Y
751
Median 5Y
795.1
Industry
13
Forward
6.4
vs History
74
vs Industry
1
Median 3Y
206.4
Median 5Y
230.3
Industry
8.7
vs History
74
vs Industry
1
Median 3Y
375.3
Median 5Y
465.3
Industry
15.7
vs History
74
vs Industry
0
Median 3Y
30.1
Median 5Y
33.1
Industry
1.2

Multiples Across Competitors

VODI Competitors Multiples
Vodafone Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Vodafone Group PLC
F:VODI
25.2B EUR 0.7 -6.6 174.4 621.1
ZA
MTN Group Ltd
JSE:MTN
321.2B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
281.6B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
222.1B USD 2.6 18.7 9.3 15.5
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.3 9.5 9.4 9.4
JP
SoftBank Group Corp
TSE:9984
26.9T JPY 3.6 8.8 24.1 56.6
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12T INR 6.2 31.1 12.1 22.1
JP
KDDI Corp
TSE:9433
10.4T JPY 1.7 14.6 6.9 11.2
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.5 19.1 8.5 15.2
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.2 4.4 8.6
TH
Advanced Info Service PCL
SET:ADVANC
954.7B THB 4.3 22.3 9.7 19.3
P/E Multiple
Earnings Growth PEG
UK
Vodafone Group PLC
F:VODI
Average P/E: 17.5
Negative Multiple: -6.6
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
18.7
14%
1.3
CN
China Mobile Ltd
SSE:600941
9.5
5%
1.9
JP
SoftBank Group Corp
TSE:9984
8.8
-17%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
31.1
17%
1.8
JP
KDDI Corp
TSE:9433
14.6
11%
1.3
JP
SoftBank Corp
TSE:9434
19.1
7%
2.7
MX
America Movil SAB de CV
BMV:AMXB
16.2
-34%
N/A
TH
Advanced Info Service PCL
SET:ADVANC
22.3
13%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Vodafone Group PLC
F:VODI
Average EV/EBITDA: 28.7
174.4
-5%
N/A
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
9.3
10%
0.9
CN
China Mobile Ltd
SSE:600941
9.4
33%
0.3
JP
SoftBank Group Corp
TSE:9984
24.1
20%
1.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12.1
19%
0.6
JP
KDDI Corp
TSE:9433
6.9
4%
1.7
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.4
7%
0.6
TH
Advanced Info Service PCL
SET:ADVANC
9.7
5%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Vodafone Group PLC
F:VODI
Average EV/EBIT: 86.6
621.1
2%
310.6
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
15.5
11%
1.4
CN
China Mobile Ltd
SSE:600941
9.4
6%
1.6
JP
SoftBank Group Corp
TSE:9984
56.6
18%
3.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
22.1
28%
0.8
JP
KDDI Corp
TSE:9433
11.2
N/A N/A
JP
SoftBank Corp
TSE:9434
15.2
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.6
8%
1.1
TH
Advanced Info Service PCL
SET:ADVANC
19.3
11%
1.8