Vodafone Group PLC
LSE:VOD

Watchlist Manager
Vodafone Group PLC Logo
Vodafone Group PLC
LSE:VOD
Watchlist
Price: 103.3 GBX 2.79% Market Closed
Market Cap: 24.5B GBX

Relative Value

The Relative Value of one VOD stock under the Base Case scenario is hidden GBX. Compared to the current market price of 103.3 GBX, 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.

VOD 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
1.5
vs History
33
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
38
vs Industry
81
Median 3Y
0.4
Median 5Y
0.5
Industry
2.1
vs History
98
vs Industry
2
Median 3Y
89.2
Median 5Y
98.5
Industry
2.1
Forward
0.7
vs History
93
vs Industry
1
Median 3Y
223.8
Median 5Y
287.4
Industry
4
vs History
98
vs Industry
1
Median 3Y
230.3
Median 5Y
230.3
Industry
8.1
Forward
2.4
vs History
88
vs Industry
0
Median 3Y
751
Median 5Y
795.1
Industry
13
Forward
6.4
vs History
79
vs Industry
1
Median 3Y
206.4
Median 5Y
230.3
Industry
8.7
vs History
79
vs Industry
1
Median 3Y
375.3
Median 5Y
465.3
Industry
15.7
vs History
82
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
25.8B GBP 0.8 -6.7 174.2 620.3
ZA
MTN Group Ltd
JSE:MTN
320.3B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
277.1B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
220.7B USD 2.6 18.6 9.3 15.4
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.3 9.5 9.4 9.4
JP
SoftBank Group Corp
TSE:9984
26.5T JPY 3.5 8.7 23.8 56
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.8T INR 6 30.5 11.9 21.8
JP
SoftBank Corp
TSE:9434
10.2T JPY 1.5 18.9 8.5 15.1
JP
KDDI Corp
TSE:9433
10.2T JPY 1.7 14.4 6.8 11
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.2 4.4 8.7
TH
Advanced Info Service PCL
SET:ADVANC
951.7B THB 4.3 22.2 9.6 19.2
P/E Multiple
Earnings Growth PEG
UK
Vodafone Group PLC
LSE:VOD
Average P/E: 17.4
Negative Multiple: -6.7
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
18.6
14%
1.3
CN
China Mobile Ltd
SSE:600941
9.5
5%
1.9
JP
SoftBank Group Corp
TSE:9984
8.7
-17%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
30.5
17%
1.8
JP
SoftBank Corp
TSE:9434
18.9
7%
2.7
JP
KDDI Corp
TSE:9433
14.4
11%
1.3
MX
America Movil SAB de CV
BMV:AMXB
16.2
-34%
N/A
TH
Advanced Info Service PCL
SET:ADVANC
22.2
13%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Vodafone Group PLC
LSE:VOD
Average EV/EBITDA: 28.6
174.2
-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
23.8
20%
1.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.9
19%
0.6
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
JP
KDDI Corp
TSE:9433
6.8
4%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.4
7%
0.6
TH
Advanced Info Service PCL
SET:ADVANC
9.6
5%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Vodafone Group PLC
LSE:VOD
Average EV/EBIT: 86.3
620.3
2%
310.2
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
15.4
11%
1.4
CN
China Mobile Ltd
SSE:600941
9.4
6%
1.6
JP
SoftBank Group Corp
TSE:9984
56
18%
3.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
21.8
28%
0.8
JP
SoftBank Corp
TSE:9434
15.1
N/A N/A
JP
KDDI Corp
TSE:9433
11
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.7
8%
1.1
TH
Advanced Info Service PCL
SET:ADVANC
19.2
11%
1.7