VEON Ltd
NASDAQ:VEON
Intrinsic Value
The intrinsic value of one VEON stock under the Base Case scenario is 206.45 USD. Compared to the current market price of 50.05 USD, VEON Ltd is Undervalued by 76%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
VEON Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
VEON Ltd
Balance Sheet Decomposition
VEON Ltd
Current Assets | 2.2B |
Cash & Short-Term Investments | 1.4B |
Receivables | 554m |
Other Current Assets | 255m |
Non-Current Assets | 5.1B |
Long-Term Investments | 62m |
PP&E | 2.9B |
Intangibles | 1.5B |
Other Non-Current Assets | 643m |
Free Cash Flow Analysis
VEON Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
VEON Ltd
Revenue
|
2.9B
USD
|
Cost of Revenue
|
-347m
USD
|
Gross Profit
|
2.6B
USD
|
Operating Expenses
|
-1.8B
USD
|
Operating Income
|
738m
USD
|
Other Expenses
|
-165m
USD
|
Net Income
|
573m
USD
|
VEON Profitability Score
Profitability Due Diligence
VEON Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Score
VEON Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
VEON Solvency Score
Solvency Due Diligence
VEON Ltd's solvency score is 21/100. The higher the solvency score, the more solvent the company is.
Score
VEON Ltd's solvency score is 21/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VEON Price Targets Summary
VEON Ltd
According to Wall Street analysts, the average 1-year price target for VEON is 58.11 USD with a low forecast of 40.4 USD and a high forecast of 70.88 USD.
Dividends
Current shareholder yield for VEON 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 VEON stock under the Base Case scenario is 206.45 USD.
Compared to the current market price of 50.05 USD, VEON Ltd is Undervalued by 76%.