V

VEON Ltd
LSE:0RO7

Watchlist Manager
VEON Ltd
LSE:0RO7
Watchlist
Price: 0.5849 EUR Market Closed
Market Cap: 10.2m EUR

Relative Value

0RO7 price has not been updated for more than 7 months. This may indicate that the stock has been delisted.

The Relative Value of one 0RO7 stock under the Base Case scenario is hidden EUR. Compared to the current market price of 0.5849 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.

0RO7 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
67
Median 3Y
0.6
Median 5Y
0.4
Industry
1.5
Forward
0.7
vs History
9
vs Industry
55
Median 3Y
3
Median 5Y
2.3
Industry
16.8
Forward
7.4
vs History
vs Industry
74
Median 3Y
-3.4
Median 5Y
0.4
Industry
6.6
vs History
vs Industry
56
Median 3Y
-2
Median 5Y
-1.2
Industry
15.6
vs History
30
vs Industry
33
Median 3Y
2.3
Median 5Y
2.4
Industry
2.1
vs History
19
vs Industry
59
Median 3Y
1.2
Median 5Y
1.3
Industry
2.1
Forward
1.1
vs History
31
vs Industry
77
Median 3Y
1.4
Median 5Y
1.5
Industry
4
vs History
9
vs Industry
52
Median 3Y
4.7
Median 5Y
2.6
Industry
8.1
Forward
1
vs History
31
vs Industry
58
Median 3Y
4.8
Median 5Y
5.3
Industry
13
Forward
2.2
vs History
vs Industry
73
Median 3Y
-6
Median 5Y
1.2
Industry
8.7
vs History
vs Industry
57
Median 3Y
-5.6
Median 5Y
1.2
Industry
15.7
vs History
26
vs Industry
61
Median 3Y
0.7
Median 5Y
0.8
Industry
1.2

Multiples Across Competitors

0RO7 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
LSE:0RO7
2.1B EUR 0.8 4.3 5.4 5.4
ZA
MTN Group Ltd
JSE:MTN
310.5B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
271.5B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
223.2B USD 2.6 18.8 9.3 15.5
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.3 9.6 9.5 9.5
JP
SoftBank Group Corp
TSE:9984
25.1T JPY 3.4 14.5 23.2 51
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12T INR 6.2 31.1 12.1 22.2
JP
KDDI Corp
TSE:9433
10.8T JPY 1.8 15.9 7.1 11.6
JP
SoftBank Corp
TSE:9434
10.2T JPY 1.5 18.9 8.5 15.1
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.5 4.5 8.7
UK
Vodafone Group PLC
LSE:VOD
24.8B GBP 0.7 -6.4 173.9 619.6
P/S Multiple
Revenue Growth P/S to Growth
NL
V
VEON Ltd
LSE:0RO7
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
1.3
3%
0.4
JP
SoftBank Group Corp
TSE:9984
3.4
6%
0.6
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
6.2
16%
0.4
JP
KDDI Corp
TSE:9433
1.8
4%
0.5
JP
SoftBank Corp
TSE:9434
1.5
5%
0.3
MX
America Movil SAB de CV
BMV:AMXB
1.2
6%
0.2
UK
Vodafone Group PLC
LSE:VOD
0.7
5%
0.1
P/E Multiple
Earnings Growth PEG
NL
V
VEON Ltd
LSE:0RO7
Average P/E: 16.2
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
18.8
14%
1.3
CN
China Mobile Ltd
SSE:600941
9.6
5%
1.9
JP
SoftBank Group Corp
TSE:9984
14.5
-17%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
31.1
17%
1.8
JP
KDDI Corp
TSE:9433
15.9
11%
1.4
JP
SoftBank Corp
TSE:9434
18.9
7%
2.7
MX
America Movil SAB de CV
BMV:AMXB
16.5
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NL
V
VEON Ltd
LSE:0RO7
Average EV/EBITDA: 28.2
5.4
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
9.3
10%
0.9
CN
China Mobile Ltd
SSE:600941
9.5
33%
0.3
JP
SoftBank Group Corp
TSE:9984
23.2
20%
1.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12.1
19%
0.6
JP
KDDI Corp
TSE:9433
7.1
4%
1.8
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.5
7%
0.6
UK
Vodafone Group PLC
LSE:VOD
173.9
-5%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NL
V
VEON Ltd
LSE:0RO7
Average EV/EBIT: 84.3
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
15.5
11%
1.4
CN
China Mobile Ltd
SSE:600941
9.5
6%
1.6
JP
SoftBank Group Corp
TSE:9984
51
18%
2.8
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
22.2
28%
0.8
JP
KDDI Corp
TSE:9433
11.6
N/A N/A
JP
SoftBank Corp
TSE:9434
15.1
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.7
8%
1.1
UK
Vodafone Group PLC
LSE:VOD
619.6
2%
309.8