
Vodafone Group PLC
LSE:VOD

Intrinsic Value
The intrinsic value of one
VOD
stock under the Base Case scenario is
195.18
GBX.
Compared to the current market price of 71.18 GBX,
Vodafone Group PLC
is
Undervalued by 64%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Vodafone Group PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Vodafone Group PLC
Balance Sheet Decomposition
Vodafone Group PLC
Current Assets | 23.9B |
Cash & Short-Term Investments | 13.1B |
Receivables | 9.9B |
Other Current Assets | 881m |
Non-Current Assets | 115.7B |
Long-Term Investments | 9.6B |
PP&E | 29.7B |
Intangibles | 38.5B |
Other Non-Current Assets | 38B |
Free Cash Flow Analysis
Vodafone Group PLC
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Vodafone Group PLC
Revenue
|
33.2B
EUR
|
Cost of Revenue
|
-21.4B
EUR
|
Gross Profit
|
11.8B
EUR
|
Operating Expenses
|
-7.6B
EUR
|
Operating Income
|
4.1B
EUR
|
Other Expenses
|
-1.5B
EUR
|
Net Income
|
2.7B
EUR
|
VOD Profitability Score
Profitability Due Diligence
Vodafone Group PLC's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Vodafone Group PLC's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
VOD Solvency Score
Solvency Due Diligence
Vodafone Group PLC's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Score
Vodafone Group PLC's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VOD Price Targets Summary
Vodafone Group PLC
According to Wall Street analysts, the average 1-year price target for
VOD
is 84.09 GBX
with a low forecast of 55.55 GBX and a high forecast of 147 GBX.
Dividends
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?
The intrinsic value of one
VOD
stock under the Base Case scenario is
195.18
GBX.
Compared to the current market price of 71.18 GBX,
Vodafone Group PLC
is
Undervalued by 64%.