Vodafone Group PLC
LSE:VOD

Watchlist Manager
Vodafone Group PLC Logo
Vodafone Group PLC
LSE:VOD
Watchlist
Price: 93.92 GBX -1.45% Market Closed
Market Cap: 22.5B GBX

Intrinsic Value

The intrinsic value of one VOD stock under the Base Case scenario is 262.16 GBX. Compared to the current market price of 93.92 GBX, Vodafone Group PLC is Undervalued by 64%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

VOD Intrinsic Value
262.16 GBX
Undervaluation 64%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Vodafone Group PLC

What is Valuation History?
Ask AI Assistant
What other research platforms think about VOD?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is VOD valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Vodafone Group PLC.

Explain Valuation
Compare VOD to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about VOD?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Vodafone Group PLC

Current Assets 28.6B
Cash & Short-Term Investments 18.4B
Receivables 9.4B
Other Current Assets 750m
Non-Current Assets 99.9B
Long-Term Investments 10B
PP&E 30.7B
Intangibles 33.4B
Other Non-Current Assets 25.7B
Current Liabilities 22.8B
Accounts Payable 14B
Other Current Liabilities 8.8B
Non-Current Liabilities 53B
Long-Term Debt 46.1B
Other Non-Current Liabilities 6.9B
Efficiency

Free Cash Flow Analysis
Vodafone Group PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Vodafone Group PLC

Revenue
37.4B EUR
Cost of Revenue
-24.9B EUR
Gross Profit
12.5B EUR
Operating Expenses
-7.6B EUR
Operating Income
4.9B EUR
Other Expenses
-9.1B EUR
Net Income
-4.2B EUR
Fundamental Scores

VOD Profitability Score
Profitability Due Diligence

Vodafone Group PLC's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Healthy Operating Margin
46/100
Profitability
Score

Vodafone Group PLC's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

VOD Solvency Score
Solvency Due Diligence

Vodafone Group PLC's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Positive Net Debt
31/100
Solvency
Score

Vodafone Group PLC's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VOD Price Targets Summary
Vodafone Group PLC

Wall Street analysts forecast VOD stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for VOD is 93.24 GBX with a low forecast of 65.65 GBX and a high forecast of 147 GBX.

Lowest
Price Target
65.65 GBX
30% Downside
Average
Price Target
93.24 GBX
1% Downside
Highest
Price Target
147 GBX
57% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for VOD is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

VOD News

Other Videos
What is the Intrinsic Value of one VOD stock?

The intrinsic value of one VOD stock under the Base Case scenario is 262.16 GBX.

Is VOD stock undervalued or overvalued?

Compared to the current market price of 93.92 GBX, Vodafone Group PLC is Undervalued by 64%.

Back to Top