Vodafone Group PLC
LSE:VOD

Watchlist Manager
Vodafone Group PLC Logo
Vodafone Group PLC
LSE:VOD
Watchlist
Price: 94.48 GBX 0.6%
Market Cap: 22.6B GBX

Relative Value

The Relative Value of one VOD stock under the Base Case scenario is 418.65 GBX. Compared to the current market price of 94.48 GBX, Vodafone Group PLC is Undervalued by 77%.

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.

VOD Relative Value
Base Case
418.65 GBX
Undervaluation 77%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
71
Median 3Y
0.6
Median 5Y
0.7
Industry
1.5
Forward
0
vs History
vs Industry
50
Median 3Y
2.3
Median 5Y
8.4
Industry
17.1
Forward
1.3
vs History
36
vs Industry
70
Median 3Y
1.4
Median 5Y
1.7
Industry
6.4
vs History
vs Industry
5
Median 3Y
-3.4
Median 5Y
5.3
Industry
16.1
vs History
44
vs Industry
81
Median 3Y
0.4
Median 5Y
0.5
Industry
2.1
vs History
96
vs Industry
2
Median 3Y
89.2
Median 5Y
98.5
Industry
2.1
Forward
0.7
vs History
92
vs Industry
1
Median 3Y
281.4
Median 5Y
292.5
Industry
4.1
vs History
96
vs Industry
1
Median 3Y
230.3
Median 5Y
230.3
Industry
8.1
Forward
2.4
vs History
87
vs Industry
0
Median 3Y
751.1
Median 5Y
795.1
Industry
13.1
Forward
6.4
vs History
77
vs Industry
1
Median 3Y
206.4
Median 5Y
230.3
Industry
8.6
vs History
77
vs Industry
1
Median 3Y
375.4
Median 5Y
465.3
Industry
15.1
vs History
77
vs Industry
0
Median 3Y
30.1
Median 5Y
33.1
Industry
1.2

Multiples Across Competitors

VOD 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
LSE:VOD
23.7B GBP 0.7 -6.1 174.3 620.9
ZA
MTN Group Ltd
JSE:MTN
288.7B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
257.9B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
231.3B USD 2.7 19.3 9.6 15.9
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.4 9.9 9.8 9.8
JP
SoftBank Group Corp
TSE:9984
26.6T JPY 3.6 15.3 24.1 53
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.9T INR 6.1 30.8 12 22
JP
KDDI Corp
TSE:9433
10.7T JPY 1.8 15.7 7 11.5
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.5 19 8.5 15.2
MX
America Movil SAB de CV
BMV:AMXB
1.2T MXN 1.3 23 4.7 9.2
TH
Advanced Info Service PCL
SET:ADVANC
907.1B THB 4.1 21.2 9.3 18.5
P/E Multiple
Earnings Growth PEG
UK
Vodafone Group PLC
LSE:VOD
Average P/E: 19.3
Negative Multiple: -6.1
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
19.3
15%
1.3
CN
China Mobile Ltd
SSE:600941
9.9
5%
2
JP
SoftBank Group Corp
TSE:9984
15.3
-16%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
30.8
17%
1.8
JP
KDDI Corp
TSE:9433
15.7
11%
1.4
JP
SoftBank Corp
TSE:9434
19
8%
2.4
MX
America Movil SAB de CV
BMV:AMXB
23
-34%
N/A
TH
Advanced Info Service PCL
SET:ADVANC
21.2
13%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Vodafone Group PLC
LSE:VOD
Average EV/EBITDA: 28.8
174.3
-6%
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
9.6
10%
1
CN
China Mobile Ltd
SSE:600941
9.8
33%
0.3
JP
SoftBank Group Corp
TSE:9984
24.1
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
TH
Advanced Info Service PCL
SET:ADVANC
9.3
5%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Vodafone Group PLC
LSE:VOD
Average EV/EBIT: 86.2
620.9
1%
620.9
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
15.9
12%
1.3
CN
China Mobile Ltd
SSE:600941
9.8
6%
1.6
JP
SoftBank Group Corp
TSE:9984
53
18%
2.9
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
9.2
9%
1
TH
Advanced Info Service PCL
SET:ADVANC
18.5
11%
1.7